Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.03% first-year return on $97,779 initial cash invested.
-1.03%
Cash On Cash
6.15%
Cap Rate
1.02
DSCR
$3,210
Rent
-$84
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,210 income − $3,294 expenses = $84 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,210
Total Expenses
$3,294
Mortgage P&I
59%
$1,903
Property Taxes
5%
$168
Home Insurance
4%
$133
HOA
0%
$0
Property Management
12%
$385
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$353