Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.75% first-year return on $98,829 initial cash invested.
-0.75%
Cash On Cash
6.28%
Cap Rate
1.04
DSCR
$3,548
Rent
-$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,548 income − $3,610 expenses = $62 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,829
Downpayment
20%
$76,980
Closing costs
1%
$3,849
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,548
Total Expenses
$3,610
Mortgage P&I
55%
$1,934
Property Taxes
9%
$335
Home Insurance
4%
$135
HOA
0%
$0
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390