Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.2% first-year return on $97,716 initial cash invested.
-4.2%
Cash On Cash
5.51%
Cap Rate
0.89
DSCR
$3,066
Rent
-$342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,066 income − $3,408 expenses = $342 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,716
Downpayment
20%
$75,920
Closing costs
1%
$3,796
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,066
Total Expenses
$3,408
Mortgage P&I
64%
$1,961
Property Taxes
9%
$268
Home Insurance
4%
$136
HOA
0%
$0
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$337