Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.33% first-year return on $98,913 initial cash invested.
-0.33%
Cash On Cash
6.73%
Cap Rate
1.07
DSCR
$4,430
Rent
-$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,430 income − $4,457 expenses = $27 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,913
Downpayment
20%
$77,060
Closing costs
1%
$3,853
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,430
Total Expenses
$4,457
Mortgage P&I
45%
$2,011
Property Taxes
18%
$804
Home Insurance
3%
$136
HOA
0%
$0
Property Management
12%
$532
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$487