Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.15% first-year return on $96,288 initial cash invested.
-3.15%
Cash On Cash
6.42%
Cap Rate
0.95
DSCR
$3,492
Rent
-$253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,492 income − $3,745 expenses = $253 out of pocket
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,288
Downpayment
20%
$74,560
Closing costs
1%
$3,728
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,492
Total Expenses
$3,745
Mortgage P&I
60%
$2,108
Property Taxes
10%
$361
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$419
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$384