Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.87% first-year return on $97,380 initial cash invested.
-10.87%
Cash On Cash
3.57%
Cap Rate
0.59
DSCR
$2,760
Rent
-$882
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,760 income − $3,642 expenses = $882 out of pocket
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,380
Downpayment
20%
$75,600
Closing costs
1%
$3,780
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,760
Total Expenses
$3,642
Mortgage P&I
69%
$1,898
Property Taxes
23%
$632
Home Insurance
5%
$132
HOA
2%
$42
Property Management
12%
$331
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$304