Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.89% first-year return on $96,456 initial cash invested.
-1.89%
Cash On Cash
5.89%
Cap Rate
0.98
DSCR
$3,012
Rent
-$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,012 income − $3,164 expenses = $152 out of pocket
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,012
Total Expenses
$3,164
Mortgage P&I
62%
$1,866
Property Taxes
3%
$101
Home Insurance
6%
$175
HOA
0%
$0
Property Management
12%
$361
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$331