Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.54% first-year return on $99,627 initial cash invested.
-2.54%
Cash On Cash
5.79%
Cap Rate
0.96
DSCR
$3,399
Rent
-$211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,399 income − $3,610 expenses = $211 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,627
Downpayment
20%
$77,740
Closing costs
1%
$3,887
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,399
Total Expenses
$3,610
Mortgage P&I
57%
$1,951
Property Taxes
11%
$363
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374