Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.1% first-year return on $99,879 initial cash invested.
-0.1%
Cash On Cash
6.4%
Cap Rate
1.07
DSCR
$3,717
Rent
-$8
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,717 income − $3,725 expenses = $8 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,717
Total Expenses
$3,725
Mortgage P&I
52%
$1,937
Property Taxes
9%
$332
Home Insurance
4%
$131
HOA
2%
$60
Property Management
12%
$446
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$409