Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.75% first-year return on $96,204 initial cash invested.
-16.75%
Cash On Cash
1.94%
Cap Rate
0.32
DSCR
$1,653
Rent
-$1,343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,653 income − $2,996 expenses = $1,343 out of pocket
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,204
Downpayment
20%
$74,480
Closing costs
1%
$3,724
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,653
Total Expenses
$2,996
Mortgage P&I
114%
$1,878
Property Taxes
26%
$425
Home Insurance
8%
$131
HOA
0%
$0
Property Management
12%
$198
CapEx
4%
$66
Vacancy
3%
$50
Maintenance
4%
$66
Other
11%
$182