Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.2% first-year return on $97,779 initial cash invested.
-5.2%
Cash On Cash
5.43%
Cap Rate
0.85
DSCR
$3,188
Rent
-$424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,188 income − $3,612 expenses = $424 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,779
Downpayment
20%
$75,980
Closing costs
1%
$3,799
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,188
Total Expenses
$3,612
Mortgage P&I
63%
$2,015
Property Taxes
12%
$378
Home Insurance
4%
$133
HOA
0%
$0
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351