Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.69% first-year return on $99,711 initial cash invested.
-7.69%
Cash On Cash
4.47%
Cap Rate
0.74
DSCR
$3,286
Rent
-$639
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,286 income − $3,925 expenses = $639 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,711
Downpayment
20%
$77,820
Closing costs
1%
$3,891
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,286
Total Expenses
$3,925
Mortgage P&I
60%
$1,958
Property Taxes
22%
$711
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$394
CapEx
4%
$131
Vacancy
3%
$99
Maintenance
4%
$131
Other
11%
$361