Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.7% first-year return on $98,850 initial cash invested.
-4.7%
Cash On Cash
5.18%
Cap Rate
0.86
DSCR
$2,756
Rent
-$387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,756 income − $3,143 expenses = $387 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,756
Total Expenses
$3,143
Mortgage P&I
70%
$1,939
Property Taxes
5%
$132
Home Insurance
5%
$135
HOA
0%
$0
Property Management
12%
$331
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303