Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.41% first-year return on $98,850 initial cash invested.
-17.41%
Cash On Cash
1.93%
Cap Rate
0.31
DSCR
$1,956
Rent
-$1,434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,956 income − $3,390 expenses = $1,434 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,850
Downpayment
20%
$77,000
Closing costs
1%
$3,850
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,956
Total Expenses
$3,390
Mortgage P&I
101%
$1,974
Property Taxes
31%
$616
Home Insurance
7%
$135
HOA
0%
$0
Property Management
12%
$235
CapEx
4%
$78
Vacancy
3%
$59
Maintenance
4%
$78
Other
11%
$215