Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.67% first-year return on $96,750 initial cash invested.
-6.67%
Cash On Cash
4.59%
Cap Rate
0.76
DSCR
$2,385
Rent
-$538
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,385 income − $2,923 expenses = $538 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,750
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,385
Total Expenses
$2,923
Mortgage P&I
79%
$1,877
Property Taxes
4%
$105
Home Insurance
5%
$131
HOA
0%
$0
Property Management
12%
$286
CapEx
4%
$95
Vacancy
3%
$72
Maintenance
4%
$95
Other
11%
$262