Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.14% first-year return on $99,753 initial cash invested.
-2.14%
Cash On Cash
6.23%
Cap Rate
0.98
DSCR
$3,296
Rent
-$178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,296 income − $3,474 expenses = $178 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,296
Total Expenses
$3,474
Mortgage P&I
63%
$2,067
Property Taxes
4%
$145
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363