Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.35% first-year return on $97,107 initial cash invested.
-4.35%
Cash On Cash
5.29%
Cap Rate
0.89
DSCR
$3,705
Rent
-$352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,705 income − $4,057 expenses = $352 out of pocket
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,705
Total Expenses
$4,057
Mortgage P&I
50%
$1,865
Property Taxes
20%
$729
Home Insurance
4%
$136
HOA
2%
$67
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408