Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.42% first-year return on $99,690 initial cash invested.
-0.42%
Cash On Cash
6.41%
Cap Rate
1.07
DSCR
$4,362
Rent
-$35
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,362 income − $4,397 expenses = $35 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
$4,362
Total Expenses
$4,397
Mortgage P&I
44%
$1,938
Property Taxes
19%
$841
Home Insurance
3%
$136
HOA
0%
$0
Property Management
12%
$523
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$480