Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.43% first-year return on $96,687 initial cash invested.
-0.43%
Cash On Cash
6.49%
Cap Rate
1.07
DSCR
$4,011
Rent
-$35
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,011 income − $4,046 expenses = $35 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,687
Downpayment
20%
$74,940
Closing costs
1%
$3,747
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,011
Total Expenses
$4,046
Mortgage P&I
47%
$1,903
Property Taxes
16%
$650
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$481
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$441