Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.82% first-year return on $97,485 initial cash invested.
-1.82%
Cash On Cash
5.93%
Cap Rate
0.99
DSCR
$3,298
Rent
-$148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,298 income − $3,446 expenses = $148 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,485
Downpayment
20%
$75,700
Closing costs
1%
$3,785
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,298
Total Expenses
$3,446
Mortgage P&I
57%
$1,886
Property Taxes
9%
$302
Home Insurance
4%
$136
HOA
0%
$0
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363