Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.21% first-year return on $96,330 initial cash invested.
-7.21%
Cash On Cash
5.12%
Cap Rate
0.78
DSCR
$2,982
Rent
-$579
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,982 income − $3,561 expenses = $579 out of pocket
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,330
Downpayment
20%
$74,600
Closing costs
1%
$3,730
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,982
Total Expenses
$3,561
Mortgage P&I
69%
$2,052
Property Taxes
12%
$365
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$358
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$328