Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.45% first-year return on $96,561 initial cash invested.
-2.45%
Cash On Cash
6.54%
Cap Rate
0.97
DSCR
$3,278
Rent
-$197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,278 income − $3,475 expenses = $197 out of pocket
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,561
Downpayment
20%
$74,820
Closing costs
1%
$3,741
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,278
Total Expenses
$3,475
Mortgage P&I
64%
$2,104
Property Taxes
3%
$108
Home Insurance
4%
$133
HOA
0%
$16
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$361