Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.23% first-year return on $99,879 initial cash invested.
-4.23%
Cash On Cash
5.74%
Cap Rate
0.9
DSCR
$3,368
Rent
-$352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,368 income − $3,720 expenses = $352 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,879
Downpayment
20%
$77,980
Closing costs
1%
$3,899
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,368
Total Expenses
$3,720
Mortgage P&I
62%
$2,082
Property Taxes
11%
$357
Home Insurance
4%
$136
HOA
0%
$0
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$370