Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.21% first-year return on $102k initial cash invested.
-0.21%
Cash On Cash
6.33%
Cap Rate
1.07
DSCR
$3,844
Rent
-$18
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,844 income − $3,862 expenses = $18 out of pocket
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$74,300
Closing costs
1%
$3,715
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,844
Total Expenses
$3,862
Mortgage P&I
47%
$1,824
Property Taxes
16%
$601
Home Insurance
3%
$130
HOA
0%
$0
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$423