Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.53% first-year return on $95,322 initial cash invested.
-4.53%
Cash On Cash
5.86%
Cap Rate
0.89
DSCR
$3,618
Rent
-$360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,618 income − $3,978 expenses = $360 out of pocket
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,322
Downpayment
20%
$73,640
Closing costs
1%
$3,682
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,618
Total Expenses
$3,978
Mortgage P&I
56%
$2,014
Property Taxes
15%
$539
Home Insurance
4%
$136
HOA
2%
$58
Property Management
12%
$434
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$398