Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.21% first-year return on $99,858 initial cash invested.
-8.21%
Cash On Cash
4.2%
Cap Rate
0.7
DSCR
$2,444
Rent
-$683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,444 income − $3,127 expenses = $683 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,858
Downpayment
20%
$77,960
Closing costs
1%
$3,898
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,444
Total Expenses
$3,127
Mortgage P&I
80%
$1,949
Property Taxes
8%
$188
Home Insurance
6%
$147
HOA
0%
$12
Property Management
12%
$293
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$269