Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.83% first-year return on $96,498 initial cash invested.
-3.83%
Cash On Cash
5.29%
Cap Rate
0.91
DSCR
$3,543
Rent
-$308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,498
Downpayment
20%
$74,760
Closing costs
1%
$3,738
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,543
Total Expenses
$3,851
Mortgage P&I
51%
$1,815
Property Taxes
18%
$641
Home Insurance
4%
$135
HOA
2%
$55
Property Management
12%
$425
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390