Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.66% first-year return on $98,178 initial cash invested.
-4.66%
Cash On Cash
5.27%
Cap Rate
0.86
DSCR
$2,790
Rent
-$381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,790 income − $3,171 expenses = $381 out of pocket
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,178
Downpayment
20%
$76,360
Closing costs
1%
$3,818
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,790
Total Expenses
$3,171
Mortgage P&I
70%
$1,945
Property Taxes
5%
$142
Home Insurance
5%
$134
HOA
0%
$0
Property Management
12%
$335
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$307