Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.29% first-year return on $97,653 initial cash invested.
-9.29%
Cash On Cash
4.65%
Cap Rate
0.7
DSCR
$2,798
Rent
-$756
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,798 income − $3,554 expenses = $756 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,653
Downpayment
20%
$75,860
Closing costs
1%
$3,793
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,798
Total Expenses
$3,554
Mortgage P&I
76%
$2,114
Property Taxes
13%
$353
Home Insurance
5%
$135
HOA
0%
$0
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308