Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.79% first-year return on $97,191 initial cash invested.
-2.79%
Cash On Cash
5.63%
Cap Rate
0.94
DSCR
$2,890
Rent
-$226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,191
Downpayment
20%
$75,420
Closing costs
1%
$3,771
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,890
Total Expenses
$3,116
Mortgage P&I
65%
$1,880
Property Taxes
4%
$116
Home Insurance
5%
$136
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318