Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.97% first-year return on $97,401 initial cash invested.
-1.97%
Cash On Cash
5.73%
Cap Rate
0.98
DSCR
$3,286
Rent
-$160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,286 income − $3,446 expenses = $160 out of pocket
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,401
Downpayment
20%
$75,620
Closing costs
1%
$3,781
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,286
Total Expenses
$3,446
Mortgage P&I
56%
$1,834
Property Taxes
10%
$332
Home Insurance
4%
$136
HOA
1%
$28
Property Management
12%
$394
CapEx
4%
$131
Vacancy
3%
$99
Maintenance
4%
$131
Other
11%
$361