Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.61% first-year return on $96,456 initial cash invested.
-2.61%
Cash On Cash
6.09%
Cap Rate
0.97
DSCR
$3,684
Rent
-$210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,684 income − $3,894 expenses = $210 out of pocket
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,456
Downpayment
20%
$74,720
Closing costs
1%
$3,736
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,684
Total Expenses
$3,894
Mortgage P&I
53%
$1,958
Property Taxes
14%
$511
Home Insurance
4%
$131
HOA
1%
$42
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$111
Maintenance
4%
$147
Other
11%
$405