Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.61% first-year return on $99,123 initial cash invested.
-4.61%
Cash On Cash
5.2%
Cap Rate
0.87
DSCR
$3,135
Rent
-$381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,135 income − $3,516 expenses = $381 out of pocket
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,123
Downpayment
20%
$77,260
Closing costs
1%
$3,863
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,135
Total Expenses
$3,516
Mortgage P&I
62%
$1,929
Property Taxes
12%
$383
Home Insurance
4%
$122
HOA
1%
$17
Property Management
12%
$376
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$345