Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.12% first-year return on $99,291 initial cash invested.
-1.12%
Cash On Cash
6.17%
Cap Rate
1.02
DSCR
$3,350
Rent
-$93
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,350 income − $3,443 expenses = $93 out of pocket
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,291
Downpayment
20%
$77,420
Closing costs
1%
$3,871
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,350
Total Expenses
$3,443
Mortgage P&I
58%
$1,949
Property Taxes
7%
$220
Home Insurance
4%
$136
HOA
0%
$0
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368