Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.2% first-year return on $96,750 initial cash invested.
-5.2%
Cash On Cash
5.2%
Cap Rate
0.84
DSCR
$2,733
Rent
-$419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,733 income − $3,152 expenses = $419 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,733
Total Expenses
$3,152
Mortgage P&I
71%
$1,936
Property Taxes
6%
$156
Home Insurance
5%
$131
HOA
0%
$0
Property Management
12%
$328
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$301