Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.24% first-year return on $96,750 initial cash invested.
-6.24%
Cash On Cash
5.58%
Cap Rate
0.82
DSCR
$2,816
Rent
-$503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,816 income − $3,319 expenses = $503 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,750
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,816
Total Expenses
$3,319
Mortgage P&I
76%
$2,135
Property Taxes
3%
$95
Home Insurance
5%
$131
HOA
0%
$0
Property Management
12%
$338
CapEx
4%
$113
Vacancy
3%
$84
Maintenance
4%
$113
Other
11%
$310