Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.26% first-year return on $99,270 initial cash invested.
-4.26%
Cash On Cash
5.37%
Cap Rate
0.88
DSCR
$2,752
Rent
-$352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,752 income − $3,104 expenses = $352 out of pocket
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,270
Downpayment
20%
$77,400
Closing costs
1%
$3,870
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,752
Total Expenses
$3,104
Mortgage P&I
72%
$1,973
Property Taxes
2%
$57
Home Insurance
5%
$138
HOA
0%
$0
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303