Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.6% first-year return on $99,102 initial cash invested.
-4.6%
Cash On Cash
5.84%
Cap Rate
0.89
DSCR
$3,645
Rent
-$380
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,645 income − $4,025 expenses = $380 out of pocket
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,102
Downpayment
20%
$77,240
Closing costs
1%
$3,862
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,645
Total Expenses
$4,025
Mortgage P&I
58%
$2,115
Property Taxes
15%
$540
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$401