Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.41% first-year return on $99,900 initial cash invested.
-5.41%
Cash On Cash
5.03%
Cap Rate
0.84
DSCR
$3,316
Rent
-$450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,316 income − $3,766 expenses = $450 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,900
Downpayment
20%
$78,000
Closing costs
1%
$3,900
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,316
Total Expenses
$3,766
Mortgage P&I
59%
$1,952
Property Taxes
12%
$411
Home Insurance
4%
$136
HOA
4%
$139
Property Management
12%
$398
CapEx
4%
$133
Vacancy
3%
$99
Maintenance
4%
$133
Other
11%
$365