Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.3% first-year return on $96,519 initial cash invested.
-0.3%
Cash On Cash
6.33%
Cap Rate
1.06
DSCR
$3,210
Rent
-$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,210 income − $3,234 expenses = $24 out of pocket
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,519
Downpayment
20%
$74,780
Closing costs
1%
$3,739
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,210
Total Expenses
$3,234
Mortgage P&I
58%
$1,867
Property Taxes
4%
$141
Home Insurance
4%
$136
HOA
0%
$0
Property Management
12%
$385
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$353