Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.87% first-year return on $98,031 initial cash invested.
-1.87%
Cash On Cash
5.96%
Cap Rate
0.99
DSCR
$3,376
Rent
-$153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,376 income − $3,529 expenses = $153 out of pocket
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,376
Total Expenses
$3,529
Mortgage P&I
57%
$1,910
Property Taxes
10%
$337
Home Insurance
4%
$135
HOA
0%
$0
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371