Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.64% first-year return on $98,556 initial cash invested.
-9.64%
Cash On Cash
4.15%
Cap Rate
0.66
DSCR
$2,410
Rent
-$792
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,410 income − $3,202 expenses = $792 out of pocket
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,556
Downpayment
20%
$76,720
Closing costs
1%
$3,836
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,410
Total Expenses
$3,202
Mortgage P&I
84%
$2,023
Property Taxes
7%
$171
Home Insurance
6%
$140
HOA
2%
$50
Property Management
12%
$289
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$265