Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.21% first-year return on $99,501 initial cash invested.
-14.21%
Cash On Cash
3.22%
Cap Rate
0.49
DSCR
$2,109
Rent
-$1,178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,109 income − $3,287 expenses = $1,178 out of pocket
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,501
Downpayment
20%
$77,620
Closing costs
1%
$3,881
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,109
Total Expenses
$3,287
Mortgage P&I
101%
$2,137
Property Taxes
14%
$294
Home Insurance
7%
$140
HOA
0%
$0
Property Management
12%
$253
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$232