Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.65% first-year return on $96,750 initial cash invested.
-6.65%
Cash On Cash
4.71%
Cap Rate
0.78
DSCR
$3,273
Rent
-$536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,273 income − $3,809 expenses = $536 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
$3,273
Total Expenses
$3,809
Mortgage P&I
57%
$1,878
Property Taxes
19%
$618
Home Insurance
4%
$131
HOA
2%
$69
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$360