Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.58% first-year return on $99,417 initial cash invested.
-12.58%
Cash On Cash
3.13%
Cap Rate
0.51
DSCR
$2,133
Rent
-$1,042
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,133 income − $3,175 expenses = $1,042 out of pocket
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,417
Downpayment
20%
$77,540
Closing costs
1%
$3,877
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,133
Total Expenses
$3,175
Mortgage P&I
92%
$1,969
Property Taxes
16%
$348
Home Insurance
6%
$133
HOA
0%
$0
Property Management
12%
$256
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$235