Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.33% first-year return on $96,981 initial cash invested.
-0.33%
Cash On Cash
6.93%
Cap Rate
1.06
DSCR
$3,862
Rent
-$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,862 income − $3,889 expenses = $27 out of pocket
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,981
Downpayment
20%
$75,220
Closing costs
1%
$3,761
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,862
Total Expenses
$3,889
Mortgage P&I
53%
$2,046
Property Taxes
10%
$400
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$463
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$425