Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.45% first-year return on $96,834 initial cash invested.
-1.45%
Cash On Cash
6.73%
Cap Rate
1.01
DSCR
$3,550
Rent
-$117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,550 income − $3,667 expenses = $117 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,834
Downpayment
20%
$75,080
Closing costs
1%
$3,754
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,550
Total Expenses
$3,667
Mortgage P&I
59%
$2,081
Property Taxes
7%
$247
Home Insurance
4%
$133
HOA
0%
$0
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390