Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.08% first-year return on $98,850 initial cash invested.
-4.08%
Cash On Cash
5.69%
Cap Rate
0.91
DSCR
$3,874
Rent
-$336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,874 income − $4,210 expenses = $336 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,874
Total Expenses
$4,210
Mortgage P&I
52%
$2,005
Property Taxes
19%
$753
Home Insurance
3%
$135
HOA
0%
$0
Property Management
12%
$465
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$426