Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.42% first-year return on $96,561 initial cash invested.
-3.42%
Cash On Cash
5.65%
Cap Rate
0.93
DSCR
$3,542
Rent
-$275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,542 income − $3,817 expenses = $275 out of pocket
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,561
Downpayment
20%
$74,820
Closing costs
1%
$3,741
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,542
Total Expenses
$3,817
Mortgage P&I
53%
$1,894
Property Taxes
16%
$578
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$425
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390