Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.47% first-year return on $98,850 initial cash invested.
-6.47%
Cash On Cash
4.84%
Cap Rate
0.8
DSCR
$3,423
Rent
-$533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,423 income − $3,956 expenses = $533 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,850
Downpayment
20%
$77,000
Closing costs
1%
$3,850
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,423
Total Expenses
$3,956
Mortgage P&I
57%
$1,949
Property Taxes
21%
$707
Home Insurance
4%
$135
HOA
0%
$0
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377