Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.99% first-year return on $98,157 initial cash invested.
-0.99%
Cash On Cash
6.21%
Cap Rate
1.03
DSCR
$3,438
Rent
-$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,438 income − $3,519 expenses = $81 out of pocket
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,157
Downpayment
20%
$76,340
Closing costs
1%
$3,817
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,438
Total Expenses
$3,519
Mortgage P&I
56%
$1,918
Property Taxes
9%
$295
Home Insurance
4%
$136
HOA
0%
$0
Property Management
12%
$413
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$378