Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.38% first-year return on $97,842 initial cash invested.
-0.38%
Cash On Cash
6.73%
Cap Rate
1.05
DSCR
$3,400
Rent
-$31
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,400 income − $3,431 expenses = $31 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,842
Downpayment
20%
$76,040
Closing costs
1%
$3,802
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,400
Total Expenses
$3,431
Mortgage P&I
60%
$2,026
Property Taxes
3%
$117
Home Insurance
4%
$128
HOA
0%
$4
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374