Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.67% first-year return on $99,396 initial cash invested.
-5.67%
Cash On Cash
4.94%
Cap Rate
0.83
DSCR
$3,514
Rent
-$470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,514 income − $3,984 expenses = $470 out of pocket
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,514
Total Expenses
$3,984
Mortgage P&I
55%
$1,925
Property Taxes
21%
$728
Home Insurance
4%
$135
HOA
0%
$0
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$105
Maintenance
4%
$141
Other
11%
$387