Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.02% first-year return on $96,099 initial cash invested.
-0.02%
Cash On Cash
7.25%
Cap Rate
1.08
DSCR
$4,030
Rent
-$2
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,030 income − $4,032 expenses = $2 out of pocket
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,099
Downpayment
20%
$74,380
Closing costs
1%
$3,719
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,030
Total Expenses
$4,032
Mortgage P&I
52%
$2,089
Property Taxes
13%
$521
Home Insurance
1%
$52
HOA
0%
$0
Property Management
12%
$484
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$443