Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.73% first-year return on $97,002 initial cash invested.
-0.73%
Cash On Cash
6.46%
Cap Rate
1.04
DSCR
$3,422
Rent
-$59
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,422 income − $3,481 expenses = $59 out of pocket
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,002
Downpayment
20%
$75,240
Closing costs
1%
$3,762
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,422
Total Expenses
$3,481
Mortgage P&I
57%
$1,948
Property Taxes
5%
$186
Home Insurance
4%
$133
HOA
1%
$50
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$376