Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.66% first-year return on $98,850 initial cash invested.
-0.66%
Cash On Cash
6.72%
Cap Rate
1.04
DSCR
$3,586
Rent
-$54
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,586 income − $3,640 expenses = $54 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,850
Downpayment
20%
$77,000
Closing costs
1%
$3,850
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,586
Total Expenses
$3,640
Mortgage P&I
58%
$2,068
Property Taxes
6%
$219
Home Insurance
4%
$135
HOA
0%
$0
Property Management
12%
$430
CapEx
4%
$143
Vacancy
3%
$108
Maintenance
4%
$143
Other
11%
$394