Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.83% first-year return on $98,850 initial cash invested.
-5.83%
Cash On Cash
4.95%
Cap Rate
0.82
DSCR
$3,518
Rent
-$480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,518 income − $3,998 expenses = $480 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,850
Downpayment
20%
$77,000
Closing costs
1%
$3,850
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,518
Total Expenses
$3,998
Mortgage P&I
55%
$1,928
Property Taxes
20%
$689
Home Insurance
4%
$135
HOA
1%
$49
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$387