Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.77% first-year return on $99,018 initial cash invested.
-5.77%
Cash On Cash
5.01%
Cap Rate
0.82
DSCR
$3,338
Rent
-$476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,338 income − $3,814 expenses = $476 out of pocket
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,018
Downpayment
20%
$77,160
Closing costs
1%
$3,858
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,338
Total Expenses
$3,814
Mortgage P&I
59%
$1,953
Property Taxes
18%
$585
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$367