Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.58% first-year return on $97,787 initial cash invested.
-1.58%
Cash On Cash
5.93%
Cap Rate
1
DSCR
$3,060
Rent
-$129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,060 income − $3,189 expenses = $129 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,787
Downpayment
20%
$75,988
Closing costs
1%
$3,799
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,060
Total Expenses
$3,189
Mortgage P&I
62%
$1,886
Property Taxes
4%
$130
Home Insurance
4%
$133
HOA
0%
$0
Property Management
12%
$367
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$337