Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.24% first-year return on $96,876 initial cash invested.
-6.24%
Cash On Cash
4.67%
Cap Rate
0.79
DSCR
$2,696
Rent
-$504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,696 income − $3,200 expenses = $504 out of pocket
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,876
Downpayment
20%
$75,120
Closing costs
1%
$3,756
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,696
Total Expenses
$3,200
Mortgage P&I
69%
$1,857
Property Taxes
11%
$292
Home Insurance
5%
$133
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297