Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.06% first-year return on $97,527 initial cash invested.
-0.06%
Cash On Cash
6.45%
Cap Rate
1.08
DSCR
$3,735
Rent
-$5
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,735 income − $3,740 expenses = $5 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,527
Downpayment
20%
$75,740
Closing costs
1%
$3,787
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,735
Total Expenses
$3,740
Mortgage P&I
51%
$1,890
Property Taxes
12%
$441
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$448
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$411