Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.29% first-year return on $98,031 initial cash invested.
-2.29%
Cash On Cash
6.06%
Cap Rate
0.97
DSCR
$3,270
Rent
-$187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,270 income − $3,457 expenses = $187 out of pocket
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,031
Downpayment
20%
$76,220
Closing costs
1%
$3,811
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,270
Total Expenses
$3,457
Mortgage P&I
61%
$1,980
Property Taxes
7%
$232
Home Insurance
4%
$133
HOA
0%
$0
Property Management
12%
$392
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$360