Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.47% first-year return on $99,585 initial cash invested.
-2.47%
Cash On Cash
5.94%
Cap Rate
0.97
DSCR
$3,664
Rent
-$205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,664 income − $3,869 expenses = $205 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,585
Downpayment
20%
$77,700
Closing costs
1%
$3,885
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,664
Total Expenses
$3,869
Mortgage P&I
54%
$1,980
Property Taxes
14%
$502
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$440
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$403