Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.31% first-year return on $99,753 initial cash invested.
-4.31%
Cash On Cash
5.3%
Cap Rate
0.89
DSCR
$3,570
Rent
-$358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,570 income − $3,928 expenses = $358 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,753
Downpayment
20%
$77,860
Closing costs
1%
$3,893
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,570
Total Expenses
$3,928
Mortgage P&I
54%
$1,934
Property Taxes
18%
$642
Home Insurance
4%
$138
HOA
0%
$0
Property Management
12%
$428
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$393