Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.3% first-year return on $98,535 initial cash invested.
-6.3%
Cash On Cash
4.85%
Cap Rate
0.79
DSCR
$2,568
Rent
-$517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,568 income − $3,085 expenses = $517 out of pocket
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,535
Downpayment
20%
$76,700
Closing costs
1%
$3,835
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,568
Total Expenses
$3,085
Mortgage P&I
76%
$1,964
Property Taxes
4%
$112
Home Insurance
5%
$136
HOA
0%
$0
Property Management
12%
$308
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$282