Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.36% first-year return on $96,897 initial cash invested.
-0.36%
Cash On Cash
6.15%
Cap Rate
1.06
DSCR
$3,306
Rent
-$29
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,897
Downpayment
20%
$75,140
Closing costs
1%
$3,757
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,306
Total Expenses
$3,335
Mortgage P&I
55%
$1,821
Property Taxes
8%
$255
Home Insurance
4%
$135
HOA
0%
$0
Property Management
12%
$397
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$364