Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.9% first-year return on $96,666 initial cash invested.
-7.9%
Cash On Cash
4.42%
Cap Rate
0.72
DSCR
$2,390
Rent
-$636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,390 income − $3,026 expenses = $636 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,666
Downpayment
20%
$74,920
Closing costs
1%
$3,746
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,390
Total Expenses
$3,026
Mortgage P&I
80%
$1,919
Property Taxes
7%
$157
Home Insurance
6%
$136
HOA
0%
$0
Property Management
12%
$287
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$263