Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.83% first-year return on $96,750 initial cash invested.
-11.83%
Cash On Cash
3.29%
Cap Rate
0.54
DSCR
$1,946
Rent
-$954
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,750
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,946
Total Expenses
$2,900
Mortgage P&I
98%
$1,904
Property Taxes
10%
$203
Home Insurance
7%
$131
HOA
0%
$0
Property Management
12%
$234
CapEx
4%
$78
Vacancy
3%
$58
Maintenance
4%
$78
Other
11%
$214