Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.75% first-year return on $96,918 initial cash invested.
-3.75%
Cash On Cash
5.69%
Cap Rate
0.91
DSCR
$3,328
Rent
-$303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,328 income − $3,631 expenses = $303 out of pocket
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,328
Total Expenses
$3,631
Mortgage P&I
59%
$1,951
Property Taxes
12%
$414
Home Insurance
4%
$135
HOA
0%
$0
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366