Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.59% first-year return on $99,207 initial cash invested.
-0.59%
Cash On Cash
6.38%
Cap Rate
1.05
DSCR
$3,477
Rent
-$49
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,477 income − $3,526 expenses = $49 out of pocket
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,207
Downpayment
20%
$77,340
Closing costs
1%
$3,867
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,477
Total Expenses
$3,526
Mortgage P&I
57%
$1,967
Property Taxes
7%
$243
Home Insurance
4%
$135
HOA
0%
$0
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382