Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.07% first-year return on $97,653 initial cash invested.
-4.07%
Cash On Cash
5.62%
Cap Rate
0.9
DSCR
$3,158
Rent
-$331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,158 income − $3,489 expenses = $331 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,653
Downpayment
20%
$75,860
Closing costs
1%
$3,793
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,158
Total Expenses
$3,489
Mortgage P&I
63%
$1,981
Property Taxes
10%
$302
Home Insurance
4%
$133
HOA
0%
$0
Property Management
12%
$379
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$347