Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.92% first-year return on $99,564 initial cash invested.
-2.92%
Cash On Cash
5.81%
Cap Rate
0.95
DSCR
$3,441
Rent
-$242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,441 income − $3,683 expenses = $242 out of pocket
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,564
Downpayment
20%
$77,680
Closing costs
1%
$3,884
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,441
Total Expenses
$3,683
Mortgage P&I
58%
$1,983
Property Taxes
11%
$389
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$413
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379