Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.35% first-year return on $98,220 initial cash invested.
-3.35%
Cash On Cash
5.63%
Cap Rate
0.93
DSCR
$3,594
Rent
-$274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,594 income − $3,868 expenses = $274 out of pocket
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,220
Downpayment
20%
$76,400
Closing costs
1%
$3,820
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,594
Total Expenses
$3,868
Mortgage P&I
53%
$1,921
Property Taxes
16%
$591
Home Insurance
4%
$134
HOA
0%
$0
Property Management
12%
$431
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$395