Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.51% first-year return on $96,393 initial cash invested.
-5.51%
Cash On Cash
4.99%
Cap Rate
0.82
DSCR
$2,536
Rent
-$443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,536 income − $2,979 expenses = $443 out of pocket
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,393
Downpayment
20%
$74,660
Closing costs
1%
$3,733
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,536
Total Expenses
$2,979
Mortgage P&I
75%
$1,895
Property Taxes
4%
$92
Home Insurance
5%
$131
HOA
0%
$0
Property Management
12%
$304
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$279