Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.01% first-year return on $99,144 initial cash invested.
-4.01%
Cash On Cash
5.52%
Cap Rate
0.9
DSCR
$3,346
Rent
-$331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,346 income − $3,677 expenses = $331 out of pocket
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,144
Downpayment
20%
$77,280
Closing costs
1%
$3,864
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,346
Total Expenses
$3,677
Mortgage P&I
59%
$1,975
Property Taxes
13%
$424
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368