Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.39% first-year return on $95,532 initial cash invested.
-2.39%
Cash On Cash
5.83%
Cap Rate
0.98
DSCR
$3,615
Rent
-$190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,615 income − $3,805 expenses = $190 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,532
Downpayment
20%
$73,840
Closing costs
1%
$3,692
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,615
Total Expenses
$3,805
Mortgage P&I
51%
$1,840
Property Taxes
17%
$607
Home Insurance
4%
$128
HOA
0%
$0
Property Management
12%
$434
CapEx
4%
$145
Vacancy
3%
$108
Maintenance
4%
$145
Other
11%
$398