Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2% first-year return on $97,569 initial cash invested.
-2%
Cash On Cash
5.85%
Cap Rate
0.98
DSCR
$3,328
Rent
-$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,328 income − $3,491 expenses = $163 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,569
Downpayment
20%
$75,780
Closing costs
1%
$3,789
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,328
Total Expenses
$3,491
Mortgage P&I
56%
$1,878
Property Taxes
10%
$346
Home Insurance
4%
$136
HOA
0%
$0
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366