Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.79% first-year return on $99,018 initial cash invested.
-11.79%
Cash On Cash
3.51%
Cap Rate
0.57
DSCR
$2,949
Rent
-$973
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,949 income − $3,922 expenses = $973 out of pocket
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,018
Downpayment
20%
$77,160
Closing costs
1%
$3,858
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,949
Total Expenses
$3,922
Mortgage P&I
67%
$1,985
Property Taxes
27%
$799
Home Insurance
5%
$136
HOA
0%
$0
Property Management
12%
$354
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324