Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.43% first-year return on $96,540 initial cash invested.
-8.43%
Cash On Cash
4.11%
Cap Rate
0.69
DSCR
$2,853
Rent
-$678
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,853 income − $3,531 expenses = $678 out of pocket
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,540
Downpayment
20%
$74,800
Closing costs
1%
$3,740
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,853
Total Expenses
$3,531
Mortgage P&I
65%
$1,844
Property Taxes
20%
$584
Home Insurance
5%
$133
HOA
0%
$0
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314