Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.05% first-year return on $98,682 initial cash invested.
-7.05%
Cash On Cash
4.53%
Cap Rate
0.75
DSCR
$2,586
Rent
-$580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,586 income − $3,166 expenses = $580 out of pocket
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,682
Downpayment
20%
$76,840
Closing costs
1%
$3,842
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,586
Total Expenses
$3,166
Mortgage P&I
75%
$1,928
Property Taxes
7%
$192
Home Insurance
7%
$168
HOA
0%
$0
Property Management
12%
$310
CapEx
4%
$103
Vacancy
3%
$78
Maintenance
4%
$103
Other
11%
$284