Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.17% first-year return on $96,267 initial cash invested.
-1.17%
Cash On Cash
6.83%
Cap Rate
1.02
DSCR
$3,448
Rent
-$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,448 income − $3,542 expenses = $94 out of pocket
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,267
Downpayment
20%
$74,540
Closing costs
1%
$3,727
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,448
Total Expenses
$3,542
Mortgage P&I
60%
$2,076
Property Taxes
4%
$146
Home Insurance
4%
$131
HOA
0%
$17
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379