Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.06% first-year return on $99,879 initial cash invested.
-8.06%
Cash On Cash
4.27%
Cap Rate
0.71
DSCR
$2,404
Rent
-$671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,404 income − $3,075 expenses = $671 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,879
Downpayment
20%
$77,980
Closing costs
1%
$3,899
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,404
Total Expenses
$3,075
Mortgage P&I
82%
$1,964
Property Taxes
7%
$159
Home Insurance
6%
$136
HOA
0%
$0
Property Management
12%
$288
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$264