Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.73% first-year return on $98,745 initial cash invested.
-0.73%
Cash On Cash
6.17%
Cap Rate
1.04
DSCR
$3,399
Rent
-$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,399 income − $3,459 expenses = $60 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,745
Downpayment
20%
$76,900
Closing costs
1%
$3,845
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,399
Total Expenses
$3,459
Mortgage P&I
56%
$1,901
Property Taxes
8%
$269
Home Insurance
4%
$133
HOA
0%
$0
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374