Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.93% first-year return on $97,212 initial cash invested.
-2.93%
Cash On Cash
5.56%
Cap Rate
0.95
DSCR
$3,578
Rent
-$237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,212
Downpayment
20%
$75,440
Closing costs
1%
$3,772
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,578
Total Expenses
$3,815
Mortgage P&I
52%
$1,843
Property Taxes
17%
$596
Home Insurance
4%
$133
HOA
1%
$27
Property Management
12%
$429
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$394