Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.3% first-year return on $97,170 initial cash invested.
-3.3%
Cash On Cash
5.58%
Cap Rate
0.93
DSCR
$3,124
Rent
-$267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,124 income − $3,391 expenses = $267 out of pocket
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,170
Downpayment
20%
$75,400
Closing costs
1%
$3,770
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,124
Total Expenses
$3,391
Mortgage P&I
61%
$1,896
Property Taxes
6%
$187
Home Insurance
4%
$135
HOA
4%
$110
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344