Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.45% first-year return on $96,750 initial cash invested.
-0.45%
Cash On Cash
6.19%
Cap Rate
1.05
DSCR
$3,338
Rent
-$36
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,338 income − $3,374 expenses = $36 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,338
Total Expenses
$3,374
Mortgage P&I
55%
$1,835
Property Taxes
8%
$272
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$367