Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.55% first-year return on $81,418 initial cash invested.
-2.55%
Cash On Cash
5.91%
Cap Rate
0.97
DSCR
$3,081
Rent
-$173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,081 income − $3,254 expenses = $173 out of pocket
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,418
Downpayment
20%
$77,540
Closing costs
1%
$3,877
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$3,081
Total Expenses
$3,254
Mortgage P&I
64%
$1,958
Property Taxes
4%
$113
Home Insurance
4%
$136
HOA
0%
$0
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$339