Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.51% first-year return on $98,997 initial cash invested.
-4.51%
Cash On Cash
5.34%
Cap Rate
0.87
DSCR
$3,057
Rent
-$372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,057 income − $3,429 expenses = $372 out of pocket
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,997
Downpayment
20%
$77,140
Closing costs
1%
$3,857
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,057
Total Expenses
$3,429
Mortgage P&I
64%
$1,966
Property Taxes
8%
$259
Home Insurance
5%
$138
HOA
1%
$27
Property Management
12%
$367
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336