Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.15% first-year return on $99,585 initial cash invested.
-3.15%
Cash On Cash
5.54%
Cap Rate
0.93
DSCR
$3,022
Rent
-$261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,022 income − $3,283 expenses = $261 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,585
Downpayment
20%
$77,700
Closing costs
1%
$3,885
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,022
Total Expenses
$3,283
Mortgage P&I
64%
$1,933
Property Taxes
6%
$182
Home Insurance
5%
$140
HOA
0%
$0
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$332