Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.52% first-year return on $98,493 initial cash invested.
-0.52%
Cash On Cash
6.69%
Cap Rate
1.05
DSCR
$3,700
Rent
-$43
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,700 income − $3,743 expenses = $43 out of pocket
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,493
Downpayment
20%
$76,660
Closing costs
1%
$3,833
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,700
Total Expenses
$3,743
Mortgage P&I
55%
$2,031
Property Taxes
4%
$154
Home Insurance
4%
$140
HOA
4%
$160
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407