Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.16% first-year return on $97,989 initial cash invested.
-9.16%
Cash On Cash
3.99%
Cap Rate
0.66
DSCR
$2,043
Rent
-$748
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,043 income − $2,791 expenses = $748 out of pocket
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,989
Downpayment
20%
$76,180
Closing costs
1%
$3,809
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,043
Total Expenses
$2,791
Mortgage P&I
95%
$1,934
Property Taxes
1%
$22
Home Insurance
7%
$140
HOA
0%
$0
Property Management
12%
$245
CapEx
4%
$82
Vacancy
3%
$61
Maintenance
4%
$82
Other
11%
$225