Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.44% first-year return on $97,275 initial cash invested.
-0.44%
Cash On Cash
6.24%
Cap Rate
1.06
DSCR
$3,524
Rent
-$36
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,524 income − $3,560 expenses = $36 out of pocket
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,275
Downpayment
20%
$75,500
Closing costs
1%
$3,775
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,524
Total Expenses
$3,560
Mortgage P&I
53%
$1,858
Property Taxes
7%
$243
Home Insurance
4%
$135
HOA
4%
$125
Property Management
12%
$423
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$388