Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.37% first-year return on $96,750 initial cash invested.
-7.37%
Cash On Cash
4.6%
Cap Rate
0.75
DSCR
$2,838
Rent
-$594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,838 income − $3,432 expenses = $594 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,838
Total Expenses
$3,432
Mortgage P&I
68%
$1,916
Property Taxes
15%
$419
Home Insurance
5%
$131
HOA
0%
$0
Property Management
12%
$341
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$312