Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.27% first-year return on $96,015 initial cash invested.
-7.27%
Cash On Cash
4.57%
Cap Rate
0.75
DSCR
$2,684
Rent
-$582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,684 income − $3,266 expenses = $582 out of pocket
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,015
Downpayment
20%
$74,300
Closing costs
1%
$3,715
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,684
Total Expenses
$3,266
Mortgage P&I
70%
$1,889
Property Taxes
12%
$325
Home Insurance
5%
$140
HOA
0%
$0
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$81
Maintenance
4%
$107
Other
11%
$295