Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.58% first-year return on $97,254 initial cash invested.
-5.58%
Cash On Cash
4.83%
Cap Rate
0.81
DSCR
$2,649
Rent
-$452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,649 income − $3,101 expenses = $452 out of pocket
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,254
Downpayment
20%
$75,480
Closing costs
1%
$3,774
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,649
Total Expenses
$3,101
Mortgage P&I
70%
$1,864
Property Taxes
8%
$202
Home Insurance
5%
$135
HOA
0%
$0
Property Management
12%
$318
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$291