Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.48% first-year return on $99,648 initial cash invested.
-6.48%
Cash On Cash
4.56%
Cap Rate
0.79
DSCR
$3,346
Rent
-$538
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,346 income − $3,884 expenses = $538 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,648
Downpayment
20%
$77,760
Closing costs
1%
$3,888
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,346
Total Expenses
$3,884
Mortgage P&I
56%
$1,880
Property Taxes
13%
$440
Home Insurance
4%
$136
HOA
9%
$290
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368