Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.87% first-year return on $97,989 initial cash invested.
-0.87%
Cash On Cash
6.18%
Cap Rate
1.04
DSCR
$3,856
Rent
-$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,856 income − $3,927 expenses = $71 out of pocket
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,989
Downpayment
20%
$76,180
Closing costs
1%
$3,809
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,856
Total Expenses
$3,927
Mortgage P&I
49%
$1,879
Property Taxes
16%
$601
Home Insurance
4%
$136
HOA
0%
$0
Property Management
12%
$463
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$424