Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.7% first-year return on $96,750 initial cash invested.
-6.7%
Cash On Cash
4.78%
Cap Rate
0.79
DSCR
$3,724
Rent
-$540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,724 income − $4,264 expenses = $540 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,724
Total Expenses
$4,264
Mortgage P&I
51%
$1,886
Property Taxes
26%
$980
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$447
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$410