Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.37% first-year return on $96,498 initial cash invested.
-1.37%
Cash On Cash
6.85%
Cap Rate
1.03
DSCR
$4,392
Rent
-$110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,392 income − $4,502 expenses = $110 out of pocket
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,498
Downpayment
20%
$74,760
Closing costs
1%
$3,738
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,392
Total Expenses
$4,502
Mortgage P&I
47%
$2,068
Property Taxes
18%
$782
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$527
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$483