Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.85% first-year return on $98,598 initial cash invested.
-1.85%
Cash On Cash
6.42%
Cap Rate
1
DSCR
$3,645
Rent
-$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,645 income − $3,797 expenses = $152 out of pocket
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,598
Downpayment
20%
$76,760
Closing costs
1%
$3,838
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,645
Total Expenses
$3,797
Mortgage P&I
56%
$2,058
Property Taxes
10%
$354
Home Insurance
4%
$138
HOA
0%
$8
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$401