Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.84% first-year return on $96,372 initial cash invested.
-2.84%
Cash On Cash
5.72%
Cap Rate
0.95
DSCR
$3,486
Rent
-$228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,486 income − $3,714 expenses = $228 out of pocket
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,372
Downpayment
20%
$74,640
Closing costs
1%
$3,732
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,486
Total Expenses
$3,714
Mortgage P&I
54%
$1,869
Property Taxes
15%
$525
Home Insurance
4%
$136
HOA
0%
$0
Property Management
12%
$418
CapEx
4%
$139
Vacancy
3%
$105
Maintenance
4%
$139
Other
11%
$383