Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.97% first-year return on $97,275 initial cash invested.
-7.97%
Cash On Cash
4.2%
Cap Rate
0.72
DSCR
$3,156
Rent
-$646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,275
Downpayment
20%
$75,500
Closing costs
1%
$3,775
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,156
Total Expenses
$3,802
Mortgage P&I
58%
$1,842
Property Taxes
23%
$723
Home Insurance
4%
$135
HOA
1%
$29
Property Management
12%
$379
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$347