Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.82% first-year return on $97,653 initial cash invested.
-5.82%
Cash On Cash
5.06%
Cap Rate
0.82
DSCR
$3,296
Rent
-$474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,296 income − $3,770 expenses = $474 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,653
Downpayment
20%
$75,860
Closing costs
1%
$3,793
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,296
Total Expenses
$3,770
Mortgage P&I
59%
$1,942
Property Taxes
17%
$549
Home Insurance
4%
$136
HOA
1%
$21
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363