Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.19% first-year return on $99,249 initial cash invested.
-5.19%
Cash On Cash
5.78%
Cap Rate
0.87
DSCR
$3,450
Rent
-$429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,450 income − $3,879 expenses = $429 out of pocket
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,249
Downpayment
20%
$77,380
Closing costs
1%
$3,869
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,450
Total Expenses
$3,879
Mortgage P&I
62%
$2,156
Property Taxes
12%
$399
Home Insurance
4%
$150
HOA
0%
$0
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380