Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.32% first-year return on $98,913 initial cash invested.
-0.32%
Cash On Cash
7.04%
Cap Rate
1.06
DSCR
$3,796
Rent
-$26
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,796 income − $3,822 expenses = $26 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,913
Downpayment
20%
$77,060
Closing costs
1%
$3,853
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,796
Total Expenses
$3,822
Mortgage P&I
56%
$2,135
Property Taxes
7%
$257
Home Insurance
4%
$138
HOA
0%
$0
Property Management
12%
$456
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$418