Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.93% first-year return on $96,750 initial cash invested.
-6.93%
Cash On Cash
4.73%
Cap Rate
0.77
DSCR
$2,992
Rent
-$559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,992 income − $3,551 expenses = $559 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,992
Total Expenses
$3,551
Mortgage P&I
64%
$1,917
Property Taxes
16%
$485
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$359
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$329