Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.76% first-year return on $99,522 initial cash invested.
-0.76%
Cash On Cash
6.37%
Cap Rate
1.04
DSCR
$3,732
Rent
-$63
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,732 income − $3,795 expenses = $63 out of pocket
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,522
Downpayment
20%
$77,640
Closing costs
1%
$3,882
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,732
Total Expenses
$3,795
Mortgage P&I
53%
$1,974
Property Taxes
8%
$316
Home Insurance
4%
$136
HOA
3%
$100
Property Management
12%
$448
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$411