Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.42% first-year return on $99,879 initial cash invested.
-9.42%
Cash On Cash
3.91%
Cap Rate
0.65
DSCR
$2,214
Rent
-$784
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,214 income − $2,998 expenses = $784 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,879
Downpayment
20%
$77,980
Closing costs
1%
$3,899
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,214
Total Expenses
$2,998
Mortgage P&I
89%
$1,966
Property Taxes
6%
$142
Home Insurance
6%
$136
HOA
0%
$0
Property Management
12%
$266
CapEx
4%
$89
Vacancy
3%
$66
Maintenance
4%
$89
Other
11%
$244