Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.72% first-year return on $96,855 initial cash invested.
-10.72%
Cash On Cash
3.68%
Cap Rate
0.59
DSCR
$2,054
Rent
-$865
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,054 income − $2,919 expenses = $865 out of pocket
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,855
Downpayment
20%
$75,100
Closing costs
1%
$3,755
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,054
Total Expenses
$2,919
Mortgage P&I
94%
$1,933
Property Taxes
7%
$150
Home Insurance
7%
$138
HOA
0%
$0
Property Management
12%
$246
CapEx
4%
$82
Vacancy
3%
$62
Maintenance
4%
$82
Other
11%
$226