Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.41% first-year return on $96,939 initial cash invested.
-1.41%
Cash On Cash
6.21%
Cap Rate
1.01
DSCR
$3,532
Rent
-$114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,532 income − $3,646 expenses = $114 out of pocket
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,939
Downpayment
20%
$75,180
Closing costs
1%
$3,759
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,532
Total Expenses
$3,646
Mortgage P&I
54%
$1,918
Property Taxes
11%
$394
Home Insurance
4%
$133
HOA
0%
$0
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$389