Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.54% first-year return on $97,779 initial cash invested.
-2.54%
Cash On Cash
5.87%
Cap Rate
0.96
DSCR
$3,434
Rent
-$207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,434 income − $3,641 expenses = $207 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
$3,434
Total Expenses
$3,641
Mortgage P&I
56%
$1,929
Property Taxes
12%
$412
Home Insurance
4%
$133
HOA
0%
$0
Property Management
12%
$412
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$378