Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.63% first-year return on $97,779 initial cash invested.
-7.63%
Cash On Cash
4.91%
Cap Rate
0.75
DSCR
$2,682
Rent
-$622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,682 income − $3,304 expenses = $622 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,779
Downpayment
20%
$75,980
Closing costs
1%
$3,799
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,682
Total Expenses
$3,304
Mortgage P&I
77%
$2,070
Property Taxes
7%
$190
Home Insurance
5%
$133
HOA
0%
$0
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$295