Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.07% first-year return on $96,624 initial cash invested.
-2.07%
Cash On Cash
5.84%
Cap Rate
0.98
DSCR
$3,078
Rent
-$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,624
Downpayment
20%
$74,880
Closing costs
1%
$3,744
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,078
Total Expenses
$3,245
Mortgage P&I
61%
$1,866
Property Taxes
6%
$195
Home Insurance
4%
$135
HOA
0%
$3
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$339