Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.42% first-year return on $96,855 initial cash invested.
-13.42%
Cash On Cash
3.12%
Cap Rate
0.5
DSCR
$2,746
Rent
-$1,083
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,746 income − $3,829 expenses = $1,083 out of pocket
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,855
Downpayment
20%
$75,100
Closing costs
1%
$3,755
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,746
Total Expenses
$3,829
Mortgage P&I
71%
$1,950
Property Taxes
28%
$761
Home Insurance
7%
$184
HOA
0%
$0
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302