Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.87% first-year return on $99,501 initial cash invested.
-6.87%
Cash On Cash
4.73%
Cap Rate
0.77
DSCR
$2,800
Rent
-$570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,800 income − $3,370 expenses = $570 out of pocket
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,501
Downpayment
20%
$77,620
Closing costs
1%
$3,881
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,800
Total Expenses
$3,370
Mortgage P&I
71%
$1,988
Property Taxes
10%
$266
Home Insurance
6%
$164
HOA
0%
$0
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308