Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.12% first-year return on $96,750 initial cash invested.
-1.12%
Cash On Cash
6.16%
Cap Rate
1.03
DSCR
$3,422
Rent
-$90
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,422 income − $3,512 expenses = $90 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
$3,422
Total Expenses
$3,512
Mortgage P&I
55%
$1,879
Property Taxes
10%
$338
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$376