Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.09% first-year return on $99,858 initial cash invested.
-2.09%
Cash On Cash
6.07%
Cap Rate
0.99
DSCR
$3,723
Rent
-$174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,723 income − $3,897 expenses = $174 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,858
Downpayment
20%
$77,960
Closing costs
1%
$3,898
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,723
Total Expenses
$3,897
Mortgage P&I
54%
$1,997
Property Taxes
13%
$493
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$447
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$410