Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.27% first-year return on $97,569 initial cash invested.
-4.27%
Cash On Cash
5.43%
Cap Rate
0.89
DSCR
$3,578
Rent
-$347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,578 income − $3,925 expenses = $347 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,569
Downpayment
20%
$75,780
Closing costs
1%
$3,789
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,578
Total Expenses
$3,925
Mortgage P&I
54%
$1,920
Property Taxes
18%
$654
Home Insurance
4%
$135
HOA
0%
$0
Property Management
12%
$429
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$394