Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.25% first-year return on $99,900 initial cash invested.
-10.25%
Cash On Cash
3.78%
Cap Rate
0.62
DSCR
$2,268
Rent
-$853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,268 income − $3,121 expenses = $853 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,900
Downpayment
20%
$78,000
Closing costs
1%
$3,900
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,268
Total Expenses
$3,121
Mortgage P&I
88%
$1,990
Property Taxes
10%
$224
Home Insurance
6%
$136
HOA
0%
$0
Property Management
12%
$272
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$249