Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.97% first-year return on $96,477 initial cash invested.
-2.97%
Cash On Cash
5.58%
Cap Rate
0.95
DSCR
$3,586
Rent
-$239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,586 income − $3,825 expenses = $239 out of pocket
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,477
Downpayment
20%
$74,740
Closing costs
1%
$3,737
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,586
Total Expenses
$3,825
Mortgage P&I
51%
$1,835
Property Taxes
16%
$583
Home Insurance
4%
$131
HOA
2%
$58
Property Management
12%
$430
CapEx
4%
$143
Vacancy
3%
$108
Maintenance
4%
$143
Other
11%
$394