Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.28% first-year return on $96,246 initial cash invested.
-3.28%
Cash On Cash
5.65%
Cap Rate
0.92
DSCR
$2,842
Rent
-$263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,842 income − $3,105 expenses = $263 out of pocket
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,246
Downpayment
20%
$74,520
Closing costs
1%
$3,726
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,842
Total Expenses
$3,105
Mortgage P&I
67%
$1,902
Property Taxes
2%
$65
Home Insurance
6%
$171
HOA
0%
$0
Property Management
12%
$341
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313