Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.87% first-year return on $96,225 initial cash invested.
-3.87%
Cash On Cash
5.93%
Cap Rate
0.92
DSCR
$3,806
Rent
-$310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,806 income − $4,116 expenses = $310 out of pocket
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,225
Downpayment
20%
$74,500
Closing costs
1%
$3,725
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,806
Total Expenses
$4,116
Mortgage P&I
53%
$1,998
Property Taxes
17%
$654
Home Insurance
3%
$133
HOA
1%
$37
Property Management
12%
$457
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$419