Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11% first-year return on $99,354 initial cash invested.
-11%
Cash On Cash
4.16%
Cap Rate
0.63
DSCR
$3,072
Rent
-$911
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,072 income − $3,983 expenses = $911 out of pocket
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,354
Downpayment
20%
$77,480
Closing costs
1%
$3,874
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,072
Total Expenses
$3,983
Mortgage P&I
69%
$2,131
Property Taxes
21%
$658
Home Insurance
5%
$139
HOA
0%
$10
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$338