Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.14% first-year return on $99,291 initial cash invested.
-1.14%
Cash On Cash
6.41%
Cap Rate
1.03
DSCR
$3,890
Rent
-$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,890 income − $3,984 expenses = $94 out of pocket
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,291
Downpayment
20%
$77,420
Closing costs
1%
$3,871
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,890
Total Expenses
$3,984
Mortgage P&I
52%
$2,005
Property Taxes
13%
$506
Home Insurance
4%
$149
HOA
0%
$0
Property Management
12%
$467
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$428