Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.63% first-year return on $96,960 initial cash invested.
-0.63%
Cash On Cash
6.25%
Cap Rate
1.04
DSCR
$3,087
Rent
-$51
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,087 income − $3,138 expenses = $51 out of pocket
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,960
Downpayment
20%
$75,200
Closing costs
1%
$3,760
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,087
Total Expenses
$3,138
Mortgage P&I
61%
$1,885
Property Taxes
2%
$72
Home Insurance
4%
$132
HOA
0%
$0
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$93
Maintenance
4%
$123
Other
11%
$340