Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.2% first-year return on $95,952 initial cash invested.
-0.2%
Cash On Cash
6.2%
Cap Rate
1.06
DSCR
$3,033
Rent
-$16
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,033 income − $3,049 expenses = $16 out of pocket
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,952
Downpayment
20%
$74,240
Closing costs
1%
$3,712
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,033
Total Expenses
$3,049
Mortgage P&I
60%
$1,813
Property Taxes
2%
$70
Home Insurance
4%
$135
HOA
0%
$0
Property Management
12%
$364
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$334