Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.2% first-year return on $99,123 initial cash invested.
-1.2%
Cash On Cash
6.01%
Cap Rate
1.02
DSCR
$3,411
Rent
-$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,411 income − $3,510 expenses = $99 out of pocket
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,123
Downpayment
20%
$77,260
Closing costs
1%
$3,863
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,411
Total Expenses
$3,510
Mortgage P&I
56%
$1,898
Property Taxes
9%
$316
Home Insurance
4%
$138
HOA
0%
$0
Property Management
12%
$409
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$375