Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.55% first-year return on $98,997 initial cash invested.
-1.55%
Cash On Cash
6.08%
Cap Rate
1.01
DSCR
$3,477
Rent
-$128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,477 income − $3,605 expenses = $128 out of pocket
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,997
Downpayment
20%
$77,140
Closing costs
1%
$3,857
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,477
Total Expenses
$3,605
Mortgage P&I
56%
$1,943
Property Taxes
10%
$356
Home Insurance
4%
$125
HOA
0%
$0
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382