Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.95% first-year return on $97,758 initial cash invested.
-4.95%
Cash On Cash
5.12%
Cap Rate
0.85
DSCR
$2,890
Rent
-$403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,890 income − $3,293 expenses = $403 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,758
Downpayment
20%
$75,960
Closing costs
1%
$3,798
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,890
Total Expenses
$3,293
Mortgage P&I
66%
$1,907
Property Taxes
8%
$244
Home Insurance
5%
$158
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318