Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.72% first-year return on $96,750 initial cash invested.
-10.72%
Cash On Cash
3.41%
Cap Rate
0.58
DSCR
$2,139
Rent
-$864
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$2,139
Total Expenses
$3,003
Mortgage P&I
86%
$1,845
Property Taxes
14%
$299
Home Insurance
6%
$131
HOA
0%
$0
Property Management
12%
$257
CapEx
4%
$86
Vacancy
3%
$64
Maintenance
4%
$86
Other
11%
$235