Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.53% first-year return on $98,829 initial cash invested.
-10.53%
Cash On Cash
3.86%
Cap Rate
0.62
DSCR
$2,412
Rent
-$867
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,412 income − $3,279 expenses = $867 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,829
Downpayment
20%
$76,980
Closing costs
1%
$3,849
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,412
Total Expenses
$3,279
Mortgage P&I
83%
$2,010
Property Taxes
13%
$303
Home Insurance
6%
$140
HOA
0%
$8
Property Management
12%
$289
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$265