Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.85% first-year return on $97,863 initial cash invested.
-7.85%
Cash On Cash
4.44%
Cap Rate
0.72
DSCR
$2,574
Rent
-$640
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,574 income − $3,214 expenses = $640 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,863
Downpayment
20%
$76,060
Closing costs
1%
$3,803
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,574
Total Expenses
$3,214
Mortgage P&I
76%
$1,945
Property Taxes
10%
$259
Home Insurance
5%
$135
HOA
0%
$0
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$283