Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.79% first-year return on $96,624 initial cash invested.
-0.79%
Cash On Cash
6.36%
Cap Rate
1.04
DSCR
$3,662
Rent
-$64
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,662 income − $3,726 expenses = $64 out of pocket
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,624
Downpayment
20%
$74,880
Closing costs
1%
$3,744
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,662
Total Expenses
$3,726
Mortgage P&I
52%
$1,901
Property Taxes
12%
$448
Home Insurance
4%
$133
HOA
0%
$0
Property Management
12%
$439
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$403