Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.64% first-year return on $96,750 initial cash invested.
-12.64%
Cash On Cash
2.95%
Cap Rate
0.49
DSCR
$1,806
Rent
-$1,019
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,806 income − $2,825 expenses = $1,019 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,806
Total Expenses
$2,825
Mortgage P&I
104%
$1,870
Property Taxes
12%
$210
Home Insurance
7%
$131
HOA
0%
$0
Property Management
12%
$217
CapEx
4%
$72
Vacancy
3%
$54
Maintenance
4%
$72
Other
11%
$199