Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.52% first-year return on $96,750 initial cash invested.
-5.52%
Cash On Cash
4.88%
Cap Rate
0.81
DSCR
$2,384
Rent
-$445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,384 income − $2,829 expenses = $445 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,384
Total Expenses
$2,829
Mortgage P&I
79%
$1,874
Property Taxes
1%
$14
Home Insurance
5%
$131
HOA
0%
$0
Property Management
12%
$286
CapEx
4%
$95
Vacancy
3%
$72
Maintenance
4%
$95
Other
11%
$262