Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.57% first-year return on $96,477 initial cash invested.
-6.57%
Cash On Cash
4.64%
Cap Rate
0.77
DSCR
$2,568
Rent
-$528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,568 income − $3,096 expenses = $528 out of pocket
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,477
Downpayment
20%
$74,740
Closing costs
1%
$3,737
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,568
Total Expenses
$3,096
Mortgage P&I
73%
$1,869
Property Taxes
8%
$218
Home Insurance
5%
$136
HOA
0%
$0
Property Management
12%
$308
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$282