Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.18% first-year return on $97,779 initial cash invested.
-0.18%
Cash On Cash
6.42%
Cap Rate
1.06
DSCR
$3,426
Rent
-$15
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,426 income − $3,441 expenses = $15 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,779
Downpayment
20%
$75,980
Closing costs
1%
$3,799
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,426
Total Expenses
$3,441
Mortgage P&I
56%
$1,912
Property Taxes
7%
$231
Home Insurance
4%
$133
HOA
0%
$0
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377