Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.48% first-year return on $96,750 initial cash invested.
-0.48%
Cash On Cash
6.28%
Cap Rate
1.06
DSCR
$3,780
Rent
-$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$3,780
Total Expenses
$3,819
Mortgage P&I
49%
$1,849
Property Taxes
15%
$554
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$454
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$416