Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.18% first-year return on $96,981 initial cash invested.
-5.18%
Cash On Cash
5.2%
Cap Rate
0.85
DSCR
$3,036
Rent
-$419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,036 income − $3,455 expenses = $419 out of pocket
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,981
Downpayment
20%
$75,220
Closing costs
1%
$3,761
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,036
Total Expenses
$3,455
Mortgage P&I
64%
$1,929
Property Taxes
11%
$339
Home Insurance
5%
$139
HOA
1%
$17
Property Management
12%
$364
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$334