Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.77% first-year return on $97,590 initial cash invested.
-4.77%
Cash On Cash
5.1%
Cap Rate
0.86
DSCR
$2,866
Rent
-$388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,866 income − $3,254 expenses = $388 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,590
Downpayment
20%
$75,800
Closing costs
1%
$3,790
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,866
Total Expenses
$3,254
Mortgage P&I
66%
$1,883
Property Taxes
7%
$210
Home Insurance
5%
$134
HOA
2%
$52
Property Management
12%
$344
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$315