Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.86% first-year return on $99,900 initial cash invested.
-12.86%
Cash On Cash
3.83%
Cap Rate
0.56
DSCR
$2,434
Rent
-$1,071
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,434 income − $3,505 expenses = $1,071 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
7.7%
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
$2,434
Total Expenses
$3,505
Mortgage P&I
91%
$2,218
Property Taxes
13%
$309
Home Insurance
6%
$136
HOA
1%
$15
Property Management
12%
$292
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$268