Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.99% first-year return on $99,837 initial cash invested.
-3.99%
Cash On Cash
6.05%
Cap Rate
0.91
DSCR
$3,370
Rent
-$332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,370 income − $3,702 expenses = $332 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,837
Downpayment
20%
$77,940
Closing costs
1%
$3,897
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,370
Total Expenses
$3,702
Mortgage P&I
64%
$2,163
Property Taxes
8%
$253
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371