Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.87% first-year return on $96,771 initial cash invested.
-7.87%
Cash On Cash
4.72%
Cap Rate
0.74
DSCR
$2,854
Rent
-$635
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,854 income − $3,489 expenses = $635 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,771
Downpayment
20%
$75,020
Closing costs
1%
$3,751
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,854
Total Expenses
$3,489
Mortgage P&I
70%
$1,995
Property Taxes
13%
$365
Home Insurance
5%
$133
HOA
1%
$26
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314