Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.94% first-year return on $98,430 initial cash invested.
-26.94%
Cash On Cash
-0.74%
Cap Rate
-0.12
DSCR
$1,414
Rent
-$2,210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,414 income − $3,624 expenses = $2,210 out of pocket
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,430
Downpayment
20%
$76,600
Closing costs
1%
$3,830
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,414
Total Expenses
$3,624
Mortgage P&I
136%
$1,917
Property Taxes
47%
$667
Home Insurance
22%
$308
HOA
18%
$250
Property Management
12%
$170
CapEx
4%
$57
Vacancy
3%
$42
Maintenance
4%
$57
Other
11%
$156