Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.06% first-year return on $98,199 initial cash invested.
-1.06%
Cash On Cash
6.32%
Cap Rate
1.03
DSCR
$3,424
Rent
-$87
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,424 income − $3,511 expenses = $87 out of pocket
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,199
Downpayment
20%
$76,380
Closing costs
1%
$3,819
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,424
Total Expenses
$3,511
Mortgage P&I
57%
$1,961
Property Taxes
7%
$249
Home Insurance
4%
$136
HOA
0%
$0
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377