Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.3% first-year return on $98,724 initial cash invested.
-1.3%
Cash On Cash
6.07%
Cap Rate
1.02
DSCR
$3,506
Rent
-$107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,506 income − $3,613 expenses = $107 out of pocket
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,724
Downpayment
20%
$76,880
Closing costs
1%
$3,844
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,506
Total Expenses
$3,613
Mortgage P&I
55%
$1,913
Property Taxes
11%
$372
Home Insurance
4%
$136
HOA
0%
$0
Property Management
12%
$421
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$386