Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.25% first-year return on $97,884 initial cash invested.
-3.25%
Cash On Cash
5.6%
Cap Rate
0.93
DSCR
$3,105
Rent
-$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,105 income − $3,370 expenses = $265 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,884
Downpayment
20%
$76,080
Closing costs
1%
$3,804
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,105
Total Expenses
$3,370
Mortgage P&I
62%
$1,916
Property Taxes
8%
$258
Home Insurance
5%
$140
HOA
0%
$0
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342