Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.16% first-year return on $99,753 initial cash invested.
-5.16%
Cash On Cash
5.06%
Cap Rate
0.84
DSCR
$2,856
Rent
-$429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,856 income − $3,285 expenses = $429 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,753
Downpayment
20%
$77,860
Closing costs
1%
$3,893
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,856
Total Expenses
$3,285
Mortgage P&I
69%
$1,958
Property Taxes
8%
$218
Home Insurance
5%
$138
HOA
0%
$0
Property Management
12%
$343
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314