Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.9% first-year return on $96,729 initial cash invested.
-3.9%
Cash On Cash
5.29%
Cap Rate
0.9
DSCR
$3,213
Rent
-$314
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,729
Downpayment
20%
$74,980
Closing costs
1%
$3,749
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,213
Total Expenses
$3,527
Mortgage P&I
57%
$1,839
Property Taxes
14%
$464
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$96
Maintenance
4%
$129
Other
11%
$353