Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.26% first-year return on $96,813 initial cash invested.
-9.26%
Cash On Cash
4.01%
Cap Rate
0.66
DSCR
$2,436
Rent
-$747
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,436 income − $3,183 expenses = $747 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,813
Downpayment
20%
$75,060
Closing costs
1%
$3,753
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,436
Total Expenses
$3,183
Mortgage P&I
78%
$1,905
Property Taxes
13%
$316
Home Insurance
6%
$135
HOA
0%
$0
Property Management
12%
$292
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$268