Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.61% first-year return on $99,396 initial cash invested.
-2.61%
Cash On Cash
5.89%
Cap Rate
0.95
DSCR
$3,078
Rent
-$216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,078 income − $3,294 expenses = $216 out of pocket
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,396
Downpayment
20%
$77,520
Closing costs
1%
$3,876
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,078
Total Expenses
$3,294
Mortgage P&I
65%
$1,996
Property Taxes
4%
$112
Home Insurance
5%
$140
HOA
0%
$0
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$339