Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.07% first-year return on $96,897 initial cash invested.
-3.07%
Cash On Cash
6.48%
Cap Rate
0.95
DSCR
$3,330
Rent
-$248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,330 income − $3,578 expenses = $248 out of pocket
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,897
Downpayment
20%
$75,140
Closing costs
1%
$3,757
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,330
Total Expenses
$3,578
Mortgage P&I
64%
$2,145
Property Taxes
5%
$168
Home Insurance
4%
$133
HOA
0%
$0
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366