Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.04% first-year return on $97,128 initial cash invested.
-3.04%
Cash On Cash
5.5%
Cap Rate
0.93
DSCR
$3,160
Rent
-$246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,128
Downpayment
20%
$75,360
Closing costs
1%
$3,768
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,160
Total Expenses
$3,406
Mortgage P&I
58%
$1,846
Property Taxes
11%
$350
Home Insurance
4%
$136
HOA
0%
$0
Property Management
12%
$379
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$348