Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.43% first-year return on $96,918 initial cash invested.
-0.43%
Cash On Cash
6.27%
Cap Rate
1.07
DSCR
$3,946
Rent
-$35
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,918
Downpayment
20%
$75,160
Closing costs
1%
$3,758
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,946
Total Expenses
$3,981
Mortgage P&I
47%
$1,842
Property Taxes
17%
$664
Home Insurance
3%
$133
HOA
0%
$0
Property Management
12%
$474
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434