Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.92% first-year return on $97,590 initial cash invested.
-1.92%
Cash On Cash
5.89%
Cap Rate
0.99
DSCR
$3,280
Rent
-$156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,280 income − $3,436 expenses = $156 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,590
Downpayment
20%
$75,800
Closing costs
1%
$3,790
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,280
Total Expenses
$3,436
Mortgage P&I
57%
$1,886
Property Taxes
9%
$302
Home Insurance
4%
$133
HOA
0%
$0
Property Management
12%
$394
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$361