Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.98% first-year return on $96,624 initial cash invested.
-2.98%
Cash On Cash
5.66%
Cap Rate
0.94
DSCR
$3,213
Rent
-$240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,213 income − $3,453 expenses = $240 out of pocket
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,624
Downpayment
20%
$74,880
Closing costs
1%
$3,744
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,213
Total Expenses
$3,453
Mortgage P&I
58%
$1,877
Property Taxes
11%
$361
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$96
Maintenance
4%
$129
Other
11%
$353