Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.82% first-year return on $99,396 initial cash invested.
-6.82%
Cash On Cash
4.63%
Cap Rate
0.77
DSCR
$2,804
Rent
-$565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,804 income − $3,369 expenses = $565 out of pocket
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,396
Downpayment
20%
$77,520
Closing costs
1%
$3,876
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,804
Total Expenses
$3,369
Mortgage P&I
70%
$1,950
Property Taxes
12%
$329
Home Insurance
5%
$138
HOA
0%
$0
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308