Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.56% first-year return on $96,750 initial cash invested.
-9.56%
Cash On Cash
3.8%
Cap Rate
0.64
DSCR
$2,624
Rent
-$771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,624
Total Expenses
$3,395
Mortgage P&I
71%
$1,854
Property Taxes
19%
$511
Home Insurance
5%
$131
HOA
0%
$6
Property Management
12%
$315
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289