Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.34% first-year return on $99,648 initial cash invested.
-14.34%
Cash On Cash
3.31%
Cap Rate
0.49
DSCR
$2,292
Rent
-$1,191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,292 income − $3,483 expenses = $1,191 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,648
Downpayment
20%
$77,760
Closing costs
1%
$3,888
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,292
Total Expenses
$3,483
Mortgage P&I
95%
$2,172
Property Taxes
17%
$391
Home Insurance
6%
$140
HOA
0%
$0
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252