This property looks like a bad Mid-Term investment with a projected -0.97% first-year return on $97,821 initial cash invested.
-0.97%
Cash On Cash
6.35%
Cap Rate
1.03
DSCR
$3,309
Rent
-$79
Cashflow
Cash Flow
$3,309 income − $3,388 expenses = $79 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,821
Downpayment
20%
$76,020
Closing costs
1%
$3,801
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,309
Total Expenses
$3,388
Mortgage P&I
59%
$1,959
Property Taxes
5%
$165
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$397
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$364