Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.31% first-year return on $99,375 initial cash invested.
-4.31%
Cash On Cash
5.21%
Cap Rate
0.88
DSCR
$3,244
Rent
-$357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,244 income − $3,601 expenses = $357 out of pocket
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,375
Downpayment
20%
$77,500
Closing costs
1%
$3,875
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,244
Total Expenses
$3,601
Mortgage P&I
59%
$1,911
Property Taxes
14%
$449
Home Insurance
4%
$138
HOA
0%
$0
Property Management
12%
$389
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357