Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.07% first-year return on $99,270 initial cash invested.
-0.07%
Cash On Cash
6.34%
Cap Rate
1.07
DSCR
$3,400
Rent
-$6
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,400 income − $3,406 expenses = $6 out of pocket
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,270
Downpayment
20%
$77,400
Closing costs
1%
$3,870
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,400
Total Expenses
$3,406
Mortgage P&I
56%
$1,915
Property Taxes
6%
$199
Home Insurance
4%
$136
HOA
0%
$0
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374