Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.31% first-year return on $96,750 initial cash invested.
-2.31%
Cash On Cash
5.95%
Cap Rate
0.98
DSCR
$3,590
Rent
-$186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,590 income − $3,776 expenses = $186 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,750
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,590
Total Expenses
$3,776
Mortgage P&I
53%
$1,900
Property Taxes
15%
$523
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$431
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$395