Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.77% first-year return on $98,178 initial cash invested.
-1.77%
Cash On Cash
6%
Cap Rate
0.99
DSCR
$3,330
Rent
-$145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,330 income − $3,475 expenses = $145 out of pocket
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,178
Downpayment
20%
$76,360
Closing costs
1%
$3,818
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,330
Total Expenses
$3,475
Mortgage P&I
58%
$1,921
Property Taxes
8%
$260
Home Insurance
4%
$129
HOA
1%
$33
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366