Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.4% first-year return on $98,850 initial cash invested.
-6.4%
Cash On Cash
4.61%
Cap Rate
0.77
DSCR
$2,318
Rent
-$527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,318 income − $2,845 expenses = $527 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,850
Downpayment
20%
$77,000
Closing costs
1%
$3,850
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,318
Total Expenses
$2,845
Mortgage P&I
83%
$1,913
Property Taxes
0%
$8
Home Insurance
6%
$135
HOA
0%
$0
Property Management
12%
$278
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$255