Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.83% first-year return on $99,942 initial cash invested.
-0.83%
Cash On Cash
6.16%
Cap Rate
1.03
DSCR
$3,148
Rent
-$69
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,148 income − $3,217 expenses = $69 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,942
Downpayment
20%
$78,040
Closing costs
1%
$3,902
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,148
Total Expenses
$3,217
Mortgage P&I
62%
$1,947
Property Taxes
2%
$60
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346