Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.78% first-year return on $97,695 initial cash invested.
-10.78%
Cash On Cash
3.75%
Cap Rate
0.6
DSCR
$1,959
Rent
-$878
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,959 income − $2,837 expenses = $878 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,695
Downpayment
20%
$75,900
Closing costs
1%
$3,795
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,959
Total Expenses
$2,837
Mortgage P&I
101%
$1,986
Property Taxes
3%
$50
Home Insurance
7%
$136
HOA
0%
$0
Property Management
12%
$235
CapEx
4%
$78
Vacancy
3%
$59
Maintenance
4%
$78
Other
11%
$215