Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.93% first-year return on $97,779 initial cash invested.
-3.93%
Cash On Cash
5.41%
Cap Rate
0.89
DSCR
$2,896
Rent
-$320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,896 income − $3,216 expenses = $320 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,896
Total Expenses
$3,216
Mortgage P&I
66%
$1,917
Property Taxes
6%
$180
Home Insurance
5%
$133
HOA
0%
$0
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319