Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.93% first-year return on $98,976 initial cash invested.
-7.93%
Cash On Cash
4.48%
Cap Rate
0.72
DSCR
$2,472
Rent
-$654
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,472 income − $3,126 expenses = $654 out of pocket
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,976
Downpayment
20%
$77,120
Closing costs
1%
$3,856
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,472
Total Expenses
$3,126
Mortgage P&I
81%
$1,996
Property Taxes
6%
$149
Home Insurance
6%
$140
HOA
0%
$0
Property Management
12%
$297
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$272