Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.95% first-year return on $97,065 initial cash invested.
-1.95%
Cash On Cash
5.84%
Cap Rate
0.98
DSCR
$2,920
Rent
-$158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,920 income − $3,078 expenses = $158 out of pocket
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,065
Downpayment
20%
$75,300
Closing costs
1%
$3,765
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,920
Total Expenses
$3,078
Mortgage P&I
64%
$1,874
Property Taxes
3%
$76
Home Insurance
5%
$135
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$321