Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.49% first-year return on $99,879 initial cash invested.
-0.49%
Cash On Cash
6.52%
Cap Rate
1.06
DSCR
$4,094
Rent
-$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,094 income − $4,135 expenses = $41 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,094
Total Expenses
$4,135
Mortgage P&I
49%
$1,995
Property Taxes
15%
$608
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$491
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$450