Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.22% first-year return on $98,375 initial cash invested.
-3.22%
Cash On Cash
5.65%
Cap Rate
0.93
DSCR
$3,122
Rent
-$264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,122 income − $3,386 expenses = $264 out of pocket
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,375
Downpayment
20%
$76,548
Closing costs
1%
$3,827
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,122
Total Expenses
$3,386
Mortgage P&I
62%
$1,940
Property Taxes
8%
$235
Home Insurance
4%
$134
HOA
0%
$15
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$343