Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.62% first-year return on $95,490 initial cash invested.
-4.62%
Cash On Cash
5.34%
Cap Rate
0.88
DSCR
$3,790
Rent
-$368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,790 income − $4,158 expenses = $368 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,490
Downpayment
20%
$73,800
Closing costs
1%
$3,690
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,790
Total Expenses
$4,158
Mortgage P&I
49%
$1,859
Property Taxes
22%
$842
Home Insurance
3%
$129
HOA
1%
$38
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417