Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.54% first-year return on $99,058 initial cash invested.
-10.54%
Cash On Cash
3.74%
Cap Rate
0.61
DSCR
$2,644
Rent
-$870
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,644 income − $3,514 expenses = $870 out of pocket
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,058
Downpayment
20%
$77,198
Closing costs
1%
$3,860
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,644
Total Expenses
$3,514
Mortgage P&I
74%
$1,966
Property Taxes
19%
$491
Home Insurance
5%
$135
HOA
1%
$23
Property Management
12%
$317
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$291