Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.54% first-year return on $96,267 initial cash invested.
-2.54%
Cash On Cash
5.86%
Cap Rate
0.97
DSCR
$3,609
Rent
-$204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,609 income − $3,813 expenses = $204 out of pocket
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,267
Downpayment
20%
$74,540
Closing costs
1%
$3,727
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,609
Total Expenses
$3,813
Mortgage P&I
52%
$1,879
Property Taxes
10%
$364
Home Insurance
4%
$136
HOA
6%
$208
Property Management
12%
$433
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$397