Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.25% first-year return on $96,750 initial cash invested.
-1.25%
Cash On Cash
5.96%
Cap Rate
1.02
DSCR
$3,304
Rent
-$101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,304 income − $3,405 expenses = $101 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,750
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,304
Total Expenses
$3,405
Mortgage P&I
55%
$1,830
Property Taxes
10%
$322
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363