Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.48% first-year return on $96,414 initial cash invested.
-5.48%
Cash On Cash
5.33%
Cap Rate
0.84
DSCR
$3,190
Rent
-$440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,190 income − $3,630 expenses = $440 out of pocket
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,414
Downpayment
20%
$74,680
Closing costs
1%
$3,734
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,190
Total Expenses
$3,630
Mortgage P&I
62%
$1,970
Property Taxes
14%
$443
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351