Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.24% first-year return on $99,879 initial cash invested.
-0.24%
Cash On Cash
6.41%
Cap Rate
1.07
DSCR
$4,118
Rent
-$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,118 income − $4,138 expenses = $20 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,879
Downpayment
20%
$77,980
Closing costs
1%
$3,899
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,118
Total Expenses
$4,138
Mortgage P&I
47%
$1,937
Property Taxes
16%
$650
Home Insurance
3%
$136
HOA
0%
$14
Property Management
12%
$494
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$453