Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.67% first-year return on $97,527 initial cash invested.
-2.67%
Cash On Cash
5.88%
Cap Rate
0.96
DSCR
$3,309
Rent
-$217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,309 income − $3,526 expenses = $217 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,527
Downpayment
20%
$75,740
Closing costs
1%
$3,787
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,309
Total Expenses
$3,526
Mortgage P&I
59%
$1,940
Property Taxes
10%
$326
Home Insurance
4%
$136
HOA
0%
$0
Property Management
12%
$397
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$364