Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.97% first-year return on $96,960 initial cash invested.
-5.97%
Cash On Cash
5.07%
Cap Rate
0.81
DSCR
$2,841
Rent
-$482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,841 income − $3,323 expenses = $482 out of pocket
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,960
Downpayment
20%
$75,200
Closing costs
1%
$3,760
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,841
Total Expenses
$3,323
Mortgage P&I
69%
$1,958
Property Taxes
9%
$263
Home Insurance
5%
$135
HOA
0%
$0
Property Management
12%
$341
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313