Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.07% first-year return on $96,351 initial cash invested.
-1.07%
Cash On Cash
6.58%
Cap Rate
1.03
DSCR
$3,582
Rent
-$86
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,582 income − $3,668 expenses = $86 out of pocket
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,351
Downpayment
20%
$74,620
Closing costs
1%
$3,731
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,582
Total Expenses
$3,668
Mortgage P&I
56%
$1,990
Property Taxes
9%
$325
Home Insurance
4%
$136
HOA
0%
$0
Property Management
12%
$430
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$394