Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.58% first-year return on $97,422 initial cash invested.
-9.58%
Cash On Cash
3.92%
Cap Rate
0.65
DSCR
$2,598
Rent
-$778
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,598 income − $3,376 expenses = $778 out of pocket
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,422
Downpayment
20%
$75,640
Closing costs
1%
$3,782
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,598
Total Expenses
$3,376
Mortgage P&I
74%
$1,911
Property Taxes
17%
$447
Home Insurance
5%
$134
HOA
0%
$0
Property Management
12%
$312
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$286