Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.62% first-year return on $97,191 initial cash invested.
-5.62%
Cash On Cash
4.88%
Cap Rate
0.82
DSCR
$3,171
Rent
-$455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,171 income − $3,626 expenses = $455 out of pocket
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,191
Downpayment
20%
$75,420
Closing costs
1%
$3,771
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,171
Total Expenses
$3,626
Mortgage P&I
59%
$1,861
Property Taxes
18%
$557
Home Insurance
4%
$129
HOA
0%
$0
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$349