Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.5% first-year return on $99,207 initial cash invested.
-5.5%
Cash On Cash
5.03%
Cap Rate
0.84
DSCR
$3,682
Rent
-$455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,682 income − $4,137 expenses = $455 out of pocket
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,207
Downpayment
20%
$77,340
Closing costs
1%
$3,867
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,682
Total Expenses
$4,137
Mortgage P&I
52%
$1,928
Property Taxes
17%
$638
Home Insurance
3%
$122
HOA
5%
$198
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$405