Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.67% first-year return on $97,149 initial cash invested.
-3.67%
Cash On Cash
5.77%
Cap Rate
0.91
DSCR
$2,912
Rent
-$297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,912 income − $3,209 expenses = $297 out of pocket
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,149
Downpayment
20%
$75,380
Closing costs
1%
$3,769
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,912
Total Expenses
$3,209
Mortgage P&I
68%
$1,992
Property Taxes
3%
$91
Home Insurance
5%
$138
HOA
0%
$0
Property Management
12%
$349
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$320