Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.67% first-year return on $99,039 initial cash invested.
-10.67%
Cash On Cash
4.09%
Cap Rate
0.62
DSCR
$2,247
Rent
-$881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,247 income − $3,128 expenses = $881 out of pocket
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,039
Downpayment
20%
$77,180
Closing costs
1%
$3,859
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,247
Total Expenses
$3,128
Mortgage P&I
94%
$2,106
Property Taxes
5%
$118
Home Insurance
6%
$140
HOA
0%
$0
Property Management
12%
$270
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$247