Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.23% first-year return on $97,779 initial cash invested.
-5.23%
Cash On Cash
5.61%
Cap Rate
0.85
DSCR
$2,967
Rent
-$426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,967 income − $3,393 expenses = $426 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,779
Downpayment
20%
$75,980
Closing costs
1%
$3,799
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,967
Total Expenses
$3,393
Mortgage P&I
70%
$2,082
Property Taxes
4%
$123
Home Insurance
4%
$133
HOA
2%
$46
Property Management
12%
$356
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$326