Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.75% first-year return on $95,238 initial cash invested.
-1.75%
Cash On Cash
6.1%
Cap Rate
0.99
DSCR
$3,144
Rent
-$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,144 income − $3,283 expenses = $139 out of pocket
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,238
Downpayment
20%
$73,560
Closing costs
1%
$3,678
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,144
Total Expenses
$3,283
Mortgage P&I
60%
$1,883
Property Taxes
6%
$192
Home Insurance
4%
$135
HOA
0%
$4
Property Management
12%
$377
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346