Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.28% first-year return on $98,325 initial cash invested.
-0.28%
Cash On Cash
6.36%
Cap Rate
1.08
DSCR
$4,278
Rent
-$23
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,278 income − $4,301 expenses = $23 out of pocket
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,325
Downpayment
20%
$76,500
Closing costs
1%
$3,825
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,278
Total Expenses
$4,301
Mortgage P&I
44%
$1,880
Property Taxes
16%
$682
Home Insurance
3%
$135
HOA
4%
$150
Property Management
12%
$513
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$471