Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.7% first-year return on $96,519 initial cash invested.
-3.7%
Cash On Cash
5.56%
Cap Rate
0.92
DSCR
$3,808
Rent
-$298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,808 income − $4,106 expenses = $298 out of pocket
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,519
Downpayment
20%
$74,780
Closing costs
1%
$3,739
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,808
Total Expenses
$4,106
Mortgage P&I
49%
$1,878
Property Taxes
20%
$773
Home Insurance
4%
$136
HOA
1%
$25
Property Management
12%
$457
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$419