Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.25% first-year return on $97,338 initial cash invested.
-3.25%
Cash On Cash
5.58%
Cap Rate
0.92
DSCR
$2,967
Rent
-$264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,338
Downpayment
20%
$75,560
Closing costs
1%
$3,778
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,967
Total Expenses
$3,231
Mortgage P&I
64%
$1,902
Property Taxes
6%
$185
Home Insurance
5%
$135
HOA
0%
$0
Property Management
12%
$356
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$326