Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.46% first-year return on $97,380 initial cash invested.
-5.46%
Cash On Cash
4.94%
Cap Rate
0.83
DSCR
$3,006
Rent
-$443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,006 income − $3,449 expenses = $443 out of pocket
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,380
Downpayment
20%
$75,600
Closing costs
1%
$3,780
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,006
Total Expenses
$3,449
Mortgage P&I
63%
$1,879
Property Taxes
14%
$417
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$361
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$331