Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.19% first-year return on $97,800 initial cash invested.
-9.19%
Cash On Cash
3.95%
Cap Rate
0.65
DSCR
$2,092
Rent
-$749
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,092 income − $2,841 expenses = $749 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,800
Downpayment
20%
$76,000
Closing costs
1%
$3,800
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,092
Total Expenses
$2,841
Mortgage P&I
92%
$1,917
Property Taxes
4%
$79
Home Insurance
6%
$133
HOA
0%
$0
Property Management
12%
$251
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$230