Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.65% first-year return on $97,275 initial cash invested.
-3.65%
Cash On Cash
5.56%
Cap Rate
0.91
DSCR
$3,124
Rent
-$296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,124 income − $3,420 expenses = $296 out of pocket
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,275
Downpayment
20%
$75,500
Closing costs
1%
$3,775
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,124
Total Expenses
$3,420
Mortgage P&I
61%
$1,919
Property Taxes
10%
$302
Home Insurance
4%
$136
HOA
0%
$0
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344