Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.8% first-year return on $99,522 initial cash invested.
-4.8%
Cash On Cash
5.11%
Cap Rate
0.85
DSCR
$2,865
Rent
-$398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,865 income − $3,263 expenses = $398 out of pocket
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,522
Downpayment
20%
$77,640
Closing costs
1%
$3,882
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,865
Total Expenses
$3,263
Mortgage P&I
68%
$1,937
Property Taxes
6%
$184
Home Insurance
5%
$138
HOA
1%
$29
Property Management
12%
$344
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$315