Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.15% first-year return on $98,157 initial cash invested.
-5.15%
Cash On Cash
5.2%
Cap Rate
0.85
DSCR
$3,134
Rent
-$421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,134 income − $3,555 expenses = $421 out of pocket
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,157
Downpayment
20%
$76,340
Closing costs
1%
$3,817
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,134
Total Expenses
$3,555
Mortgage P&I
62%
$1,949
Property Taxes
9%
$297
Home Insurance
4%
$135
HOA
3%
$109
Property Management
12%
$376
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$345