Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.92% first-year return on $99,690 initial cash invested.
-3.92%
Cash On Cash
5.48%
Cap Rate
0.91
DSCR
$3,488
Rent
-$326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,488 income − $3,814 expenses = $326 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,690
Downpayment
20%
$77,800
Closing costs
1%
$3,890
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,488
Total Expenses
$3,814
Mortgage P&I
56%
$1,963
Property Taxes
15%
$527
Home Insurance
4%
$136
HOA
0%
$0
Property Management
12%
$419
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$384