Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.74% first-year return on $98,283 initial cash invested.
-7.74%
Cash On Cash
5%
Cap Rate
0.75
DSCR
$2,712
Rent
-$634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,712 income − $3,346 expenses = $634 out of pocket
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,283
Downpayment
20%
$76,460
Closing costs
1%
$3,823
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,712
Total Expenses
$3,346
Mortgage P&I
78%
$2,118
Property Taxes
6%
$170
Home Insurance
5%
$138
HOA
0%
$0
Property Management
12%
$325
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$298