Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.43% first-year return on $99,585 initial cash invested.
-0.43%
Cash On Cash
6.25%
Cap Rate
1.05
DSCR
$3,370
Rent
-$36
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,370 income − $3,406 expenses = $36 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,585
Downpayment
20%
$77,700
Closing costs
1%
$3,885
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,370
Total Expenses
$3,406
Mortgage P&I
57%
$1,925
Property Taxes
6%
$195
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371