Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.98% first-year return on $98,514 initial cash invested.
-17.98%
Cash On Cash
1.77%
Cap Rate
0.29
DSCR
$1,890
Rent
-$1,476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,890 income − $3,366 expenses = $1,476 out of pocket
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,514
Downpayment
20%
$76,680
Closing costs
1%
$3,834
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,890
Total Expenses
$3,366
Mortgage P&I
104%
$1,967
Property Taxes
33%
$616
Home Insurance
7%
$139
HOA
0%
$0
Property Management
12%
$227
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$208