Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.5% first-year return on $96,750 initial cash invested.
-6.5%
Cash On Cash
4.8%
Cap Rate
0.78
DSCR
$2,484
Rent
-$524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,484 income − $3,008 expenses = $524 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,750
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,484
Total Expenses
$3,008
Mortgage P&I
77%
$1,924
Property Taxes
4%
$109
Home Insurance
5%
$131
HOA
0%
$0
Property Management
12%
$298
CapEx
4%
$99
Vacancy
3%
$75
Maintenance
4%
$99
Other
11%
$273