Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.45% first-year return on $99,900 initial cash invested.
-5.45%
Cash On Cash
5.03%
Cap Rate
0.83
DSCR
$2,746
Rent
-$454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,746 income − $3,200 expenses = $454 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,900
Downpayment
20%
$78,000
Closing costs
1%
$3,900
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,746
Total Expenses
$3,200
Mortgage P&I
72%
$1,980
Property Taxes
5%
$150
Home Insurance
5%
$136
HOA
0%
$0
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302