Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.77% first-year return on $97,737 initial cash invested.
-2.77%
Cash On Cash
6.28%
Cap Rate
0.95
DSCR
$3,204
Rent
-$226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,204 income − $3,430 expenses = $226 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,737
Downpayment
20%
$75,940
Closing costs
1%
$3,797
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,204
Total Expenses
$3,430
Mortgage P&I
65%
$2,086
Property Taxes
4%
$121
Home Insurance
4%
$135
HOA
0%
$0
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352