Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.07% first-year return on $96,729 initial cash invested.
-7.07%
Cash On Cash
4.84%
Cap Rate
0.79
DSCR
$4,062
Rent
-$570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,062 income − $4,632 expenses = $570 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,729
Downpayment
20%
$74,980
Closing costs
1%
$3,749
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,062
Total Expenses
$4,632
Mortgage P&I
47%
$1,920
Property Taxes
30%
$1,201
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$487
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$447