Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.62% first-year return on $99,690 initial cash invested.
-9.62%
Cash On Cash
3.84%
Cap Rate
0.64
DSCR
$2,268
Rent
-$799
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,268 income − $3,067 expenses = $799 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,268
Total Expenses
$3,067
Mortgage P&I
86%
$1,952
Property Taxes
9%
$208
Home Insurance
6%
$136
HOA
0%
$0
Property Management
12%
$272
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$249