Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.48% first-year return on $99,123 initial cash invested.
-5.48%
Cash On Cash
5.35%
Cap Rate
0.84
DSCR
$3,303
Rent
-$453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,303 income − $3,756 expenses = $453 out of pocket
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,123
Downpayment
20%
$77,260
Closing costs
1%
$3,863
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,303
Total Expenses
$3,756
Mortgage P&I
62%
$2,044
Property Taxes
12%
$401
Home Insurance
4%
$139
HOA
2%
$50
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363