Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.42% first-year return on $99,459 initial cash invested.
-14.42%
Cash On Cash
2.98%
Cap Rate
0.47
DSCR
$2,724
Rent
-$1,195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,724 income − $3,919 expenses = $1,195 out of pocket
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,459
Downpayment
20%
$77,580
Closing costs
1%
$3,879
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,724
Total Expenses
$3,919
Mortgage P&I
75%
$2,048
Property Taxes
13%
$362
Home Insurance
5%
$140
HOA
16%
$442
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$300