Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.54% first-year return on $97,569 initial cash invested.
-4.54%
Cash On Cash
5.3%
Cap Rate
0.87
DSCR
$2,834
Rent
-$369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,834 income − $3,203 expenses = $369 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,834
Total Expenses
$3,203
Mortgage P&I
68%
$1,931
Property Taxes
6%
$173
Home Insurance
5%
$136
HOA
0%
$0
Property Management
12%
$340
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$312