Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.11% first-year return on $98,430 initial cash invested.
-4.11%
Cash On Cash
5.93%
Cap Rate
0.9
DSCR
$3,126
Rent
-$337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,126 income − $3,463 expenses = $337 out of pocket
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,430
Downpayment
20%
$76,600
Closing costs
1%
$3,830
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,126
Total Expenses
$3,463
Mortgage P&I
67%
$2,104
Property Taxes
5%
$147
Home Insurance
4%
$134
HOA
0%
$15
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344