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 $96,729 initial cash invested.
-6.7%
Cash On Cash
4.71%
Cap Rate
0.77
DSCR
$2,766
Rent
-$540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,766 income − $3,306 expenses = $540 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,729
Downpayment
20%
$74,980
Closing costs
1%
$3,749
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,766
Total Expenses
$3,306
Mortgage P&I
69%
$1,900
Property Taxes
12%
$334
Home Insurance
5%
$131
HOA
0%
$0
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$304