Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.02% first-year return on $99,375 initial cash invested.
-4.02%
Cash On Cash
5.78%
Cap Rate
0.9
DSCR
$3,303
Rent
-$333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,303 income − $3,636 expenses = $333 out of pocket
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,375
Downpayment
20%
$77,500
Closing costs
1%
$3,875
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,303
Total Expenses
$3,636
Mortgage P&I
63%
$2,068
Property Taxes
10%
$324
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363