Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.09% first-year return on $96,246 initial cash invested.
-5.09%
Cash On Cash
5.27%
Cap Rate
0.84
DSCR
$2,678
Rent
-$408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,678 income − $3,086 expenses = $408 out of pocket
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,246
Downpayment
20%
$74,520
Closing costs
1%
$3,726
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,678
Total Expenses
$3,086
Mortgage P&I
72%
$1,937
Property Taxes
4%
$104
Home Insurance
5%
$135
HOA
0%
$0
Property Management
12%
$321
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$295