Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.65% first-year return on $96,708 initial cash invested.
-1.65%
Cash On Cash
6.33%
Cap Rate
1
DSCR
$3,378
Rent
-$133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,378 income − $3,511 expenses = $133 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,708
Downpayment
20%
$74,960
Closing costs
1%
$3,748
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,378
Total Expenses
$3,511
Mortgage P&I
58%
$1,974
Property Taxes
6%
$218
Home Insurance
5%
$171
HOA
0%
$0
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$372