Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.42% first-year return on $96,498 initial cash invested.
-0.42%
Cash On Cash
6.19%
Cap Rate
1.05
DSCR
$3,060
Rent
-$34
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,060 income − $3,094 expenses = $34 out of pocket
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,498
Downpayment
20%
$74,760
Closing costs
1%
$3,738
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,060
Total Expenses
$3,094
Mortgage P&I
60%
$1,840
Property Taxes
3%
$83
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$367
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$337
Projection Charts
Investment Value YoY