Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.45% first-year return on $97,317 initial cash invested.
-4.45%
Cash On Cash
5.46%
Cap Rate
0.88
DSCR
$3,104
Rent
-$361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,104 income − $3,465 expenses = $361 out of pocket
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,317
Downpayment
20%
$75,540
Closing costs
1%
$3,777
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,104
Total Expenses
$3,465
Mortgage P&I
63%
$1,954
Property Taxes
10%
$321
Home Insurance
4%
$136
HOA
0%
$0
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341