Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.19% first-year return on $98,094 initial cash invested.
-2.19%
Cash On Cash
5.77%
Cap Rate
0.97
DSCR
$3,030
Rent
-$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,030 income − $3,209 expenses = $179 out of pocket
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,094
Downpayment
20%
$76,280
Closing costs
1%
$3,814
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,030
Total Expenses
$3,209
Mortgage P&I
62%
$1,892
Property Taxes
5%
$147
Home Insurance
5%
$140
HOA
0%
$0
Property Management
12%
$364
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$333