Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.7% first-year return on $97,611 initial cash invested.
-2.7%
Cash On Cash
6.16%
Cap Rate
0.96
DSCR
$3,518
Rent
-$220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,518 income − $3,738 expenses = $220 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,611
Downpayment
20%
$75,820
Closing costs
1%
$3,791
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,518
Total Expenses
$3,738
Mortgage P&I
58%
$2,026
Property Taxes
11%
$382
Home Insurance
4%
$133
HOA
0%
$0
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$387