Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.83% first-year return on $96,288 initial cash invested.
-0.83%
Cash On Cash
5.97%
Cap Rate
1.03
DSCR
$2,996
Rent
-$67
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,288
Downpayment
20%
$74,560
Closing costs
1%
$3,728
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,996
Total Expenses
$3,063
Mortgage P&I
60%
$1,801
Property Taxes
4%
$109
Home Insurance
4%
$133
HOA
0%
$0
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330