Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.44% first-year return on $97,107 initial cash invested.
-10.44%
Cash On Cash
3.76%
Cap Rate
0.61
DSCR
$2,510
Rent
-$845
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,510 income − $3,355 expenses = $845 out of pocket
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,107
Downpayment
20%
$75,340
Closing costs
1%
$3,767
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,510
Total Expenses
$3,355
Mortgage P&I
77%
$1,925
Property Taxes
18%
$442
Home Insurance
5%
$136
HOA
0%
$0
Property Management
12%
$301
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$276