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 $97,065 initial cash invested.
-2.98%
Cash On Cash
5.56%
Cap Rate
0.93
DSCR
$2,842
Rent
-$241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,842 income − $3,083 expenses = $241 out of pocket
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,065
Downpayment
20%
$75,300
Closing costs
1%
$3,765
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,842
Total Expenses
$3,083
Mortgage P&I
66%
$1,872
Property Taxes
4%
$104
Home Insurance
5%
$140
HOA
0%
$0
Property Management
12%
$341
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313