Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.38% first-year return on $98,409 initial cash invested.
-6.38%
Cash On Cash
4.76%
Cap Rate
0.8
DSCR
$3,513
Rent
-$523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,513 income − $4,036 expenses = $523 out of pocket
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,409
Downpayment
20%
$76,580
Closing costs
1%
$3,829
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,513
Total Expenses
$4,036
Mortgage P&I
54%
$1,900
Property Taxes
19%
$668
Home Insurance
4%
$136
HOA
4%
$137
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$105
Maintenance
4%
$141
Other
11%
$386