Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.37% first-year return on $97,125 initial cash invested.
-0.37%
Cash On Cash
6.8%
Cap Rate
1.07
DSCR
$4,048
Rent
-$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,048 income − $4,078 expenses = $30 out of pocket
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,125
Downpayment
20%
$75,357
Closing costs
1%
$3,768
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,048
Total Expenses
$4,078
Mortgage P&I
49%
$2,002
Property Taxes
10%
$418
Home Insurance
3%
$132
HOA
4%
$150
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$445