Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.05% first-year return on $96,582 initial cash invested.
-0.05%
Cash On Cash
6.37%
Cap Rate
1.08
DSCR
$3,807
Rent
-$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,807 income − $3,811 expenses = $4 out of pocket
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,582
Downpayment
20%
$74,840
Closing costs
1%
$3,742
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,807
Total Expenses
$3,811
Mortgage P&I
48%
$1,838
Property Taxes
9%
$349
Home Insurance
4%
$136
HOA
5%
$194
Property Management
12%
$457
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$419