Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.31% first-year return on $98,388 initial cash invested.
-7.31%
Cash On Cash
4.55%
Cap Rate
0.75
DSCR
$2,805
Rent
-$599
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,805 income − $3,404 expenses = $599 out of pocket
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,388
Downpayment
20%
$76,560
Closing costs
1%
$3,828
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,805
Total Expenses
$3,404
Mortgage P&I
69%
$1,940
Property Taxes
12%
$340
Home Insurance
5%
$150
HOA
1%
$20
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309