Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.58% first-year return on $95,448 initial cash invested.
-0.58%
Cash On Cash
6.23%
Cap Rate
1.05
DSCR
$3,339
Rent
-$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,339 income − $3,385 expenses = $46 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,448
Downpayment
20%
$73,760
Closing costs
1%
$3,688
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,339
Total Expenses
$3,385
Mortgage P&I
55%
$1,828
Property Taxes
8%
$259
Home Insurance
4%
$147
HOA
0%
$15
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$367