Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.34% first-year return on $96,120 initial cash invested.
-4.34%
Cash On Cash
5.33%
Cap Rate
0.88
DSCR
$3,186
Rent
-$348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,186 income − $3,534 expenses = $348 out of pocket
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,120
Downpayment
20%
$74,400
Closing costs
1%
$3,720
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,186
Total Expenses
$3,534
Mortgage P&I
59%
$1,874
Property Taxes
9%
$298
Home Insurance
9%
$280
HOA
0%
$0
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$96
Maintenance
4%
$127
Other
11%
$350