Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.69% first-year return on $99,333 initial cash invested.
-2.69%
Cash On Cash
5.68%
Cap Rate
0.95
DSCR
$2,967
Rent
-$223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,967 income − $3,190 expenses = $223 out of pocket
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,333
Downpayment
20%
$77,460
Closing costs
1%
$3,873
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,967
Total Expenses
$3,190
Mortgage P&I
65%
$1,936
Property Taxes
4%
$105
Home Insurance
5%
$140
HOA
0%
$0
Property Management
12%
$356
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$326