Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.62% first-year return on $96,750 initial cash invested.
-2.62%
Cash On Cash
5.69%
Cap Rate
0.95
DSCR
$3,044
Rent
-$211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,044 income − $3,255 expenses = $211 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,044
Total Expenses
$3,255
Mortgage P&I
61%
$1,866
Property Taxes
7%
$223
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335