Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.35% first-year return on $99,438 initial cash invested.
-1.35%
Cash On Cash
6.24%
Cap Rate
1.02
DSCR
$3,681
Rent
-$112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,681 income − $3,793 expenses = $112 out of pocket
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,438
Downpayment
20%
$77,560
Closing costs
1%
$3,878
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,681
Total Expenses
$3,793
Mortgage P&I
54%
$1,982
Property Taxes
11%
$420
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$405