Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.23% first-year return on $99,879 initial cash invested.
-12.23%
Cash On Cash
3.1%
Cap Rate
0.51
DSCR
$1,640
Rent
-$1,018
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,640 income − $2,658 expenses = $1,018 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,879
Downpayment
20%
$77,980
Closing costs
1%
$3,899
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,640
Total Expenses
$2,658
Mortgage P&I
119%
$1,958
Property Taxes
0%
$6
Home Insurance
8%
$136
HOA
0%
$0
Property Management
12%
$197
CapEx
4%
$66
Vacancy
3%
$49
Maintenance
4%
$66
Other
11%
$180