Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.72% first-year return on $98,493 initial cash invested.
-0.72%
Cash On Cash
6.26%
Cap Rate
1.04
DSCR
$3,420
Rent
-$59
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,420 income − $3,479 expenses = $59 out of pocket
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,493
Downpayment
20%
$76,660
Closing costs
1%
$3,833
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,420
Total Expenses
$3,479
Mortgage P&I
56%
$1,921
Property Taxes
8%
$259
Home Insurance
4%
$136
HOA
0%
$0
Property Management
12%
$410
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$376