Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.27% first-year return on $96,897 initial cash invested.
-10.27%
Cash On Cash
3.71%
Cap Rate
0.61
DSCR
$2,266
Rent
-$829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,897
Downpayment
20%
$75,140
Closing costs
1%
$3,757
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,266
Total Expenses
$3,095
Mortgage P&I
84%
$1,901
Property Taxes
13%
$290
Home Insurance
6%
$133
HOA
0%
$0
Property Management
12%
$272
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$249