Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.93% first-year return on $97,338 initial cash invested.
-6.93%
Cash On Cash
4.38%
Cap Rate
0.75
DSCR
$2,541
Rent
-$562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,338
Downpayment
20%
$75,560
Closing costs
1%
$3,778
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,541
Total Expenses
$3,103
Mortgage P&I
72%
$1,839
Property Taxes
10%
$263
Home Insurance
5%
$136
HOA
0%
$0
Property Management
12%
$305
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280