Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.09% first-year return on $97,800 initial cash invested.
-10.09%
Cash On Cash
3.8%
Cap Rate
0.63
DSCR
$2,853
Rent
-$822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,853 income − $3,675 expenses = $822 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,800
Downpayment
20%
$76,000
Closing costs
1%
$3,800
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,853
Total Expenses
$3,675
Mortgage P&I
67%
$1,910
Property Taxes
23%
$642
Home Insurance
5%
$133
HOA
1%
$20
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314