Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.67% first-year return on $97,107 initial cash invested.
-20.67%
Cash On Cash
1.03%
Cap Rate
0.17
DSCR
$2,344
Rent
-$1,673
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,344 income − $4,017 expenses = $1,673 out of pocket
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,107
Downpayment
20%
$75,340
Closing costs
1%
$3,767
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,344
Total Expenses
$4,017
Mortgage P&I
81%
$1,903
Property Taxes
44%
$1,032
Home Insurance
12%
$285
HOA
0%
$0
Property Management
12%
$281
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$258