Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.78% first-year return on $96,750 initial cash invested.
-3.78%
Cash On Cash
5.99%
Cap Rate
0.92
DSCR
$3,483
Rent
-$305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,483 income − $3,788 expenses = $305 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,750
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,483
Total Expenses
$3,788
Mortgage P&I
59%
$2,038
Property Taxes
9%
$309
Home Insurance
4%
$131
HOA
4%
$127
Property Management
12%
$418
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$383