Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.19% first-year return on $97,380 initial cash invested.
-3.19%
Cash On Cash
5.69%
Cap Rate
0.93
DSCR
$2,872
Rent
-$259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,872 income − $3,131 expenses = $259 out of pocket
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,380
Downpayment
20%
$75,600
Closing costs
1%
$3,780
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,872
Total Expenses
$3,131
Mortgage P&I
67%
$1,936
Property Taxes
3%
$85
Home Insurance
5%
$133
HOA
0%
$0
Property Management
12%
$345
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$316