Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.11% first-year return on $96,750 initial cash invested.
-8.11%
Cash On Cash
4.32%
Cap Rate
0.72
DSCR
$2,944
Rent
-$654
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,944 income − $3,598 expenses = $654 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
$2,944
Total Expenses
$3,598
Mortgage P&I
64%
$1,886
Property Taxes
20%
$580
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324