Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.65% first-year return on $98,598 initial cash invested.
-3.65%
Cash On Cash
5.42%
Cap Rate
0.91
DSCR
$3,066
Rent
-$300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,066 income − $3,366 expenses = $300 out of pocket
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,598
Downpayment
20%
$76,760
Closing costs
1%
$3,838
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,066
Total Expenses
$3,366
Mortgage P&I
62%
$1,911
Property Taxes
9%
$275
Home Insurance
4%
$124
HOA
0%
$13
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$337