Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.07% first-year return on $96,057 initial cash invested.
-5.07%
Cash On Cash
4.98%
Cap Rate
0.84
DSCR
$2,574
Rent
-$406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,574 income − $2,980 expenses = $406 out of pocket
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,057
Downpayment
20%
$74,340
Closing costs
1%
$3,717
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,574
Total Expenses
$2,980
Mortgage P&I
72%
$1,845
Property Taxes
5%
$125
Home Insurance
5%
$135
HOA
0%
$0
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$283