Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.82% first-year return on $99,627 initial cash invested.
-11.82%
Cash On Cash
3.66%
Cap Rate
0.58
DSCR
$2,607
Rent
-$981
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,607 income − $3,588 expenses = $981 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,627
Downpayment
20%
$77,740
Closing costs
1%
$3,887
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,607
Total Expenses
$3,588
Mortgage P&I
79%
$2,064
Property Taxes
19%
$488
Home Insurance
6%
$150
HOA
0%
$0
Property Management
12%
$313
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$287