Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.83% first-year return on $96,267 initial cash invested.
-1.83%
Cash On Cash
5.86%
Cap Rate
0.99
DSCR
$3,396
Rent
-$147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,396 income − $3,543 expenses = $147 out of pocket
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,267
Downpayment
20%
$74,540
Closing costs
1%
$3,727
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,396
Total Expenses
$3,543
Mortgage P&I
54%
$1,831
Property Taxes
12%
$423
Home Insurance
4%
$133
HOA
0%
$0
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374