Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.53% first-year return on $99,900 initial cash invested.
-11.53%
Cash On Cash
3.3%
Cap Rate
0.55
DSCR
$2,432
Rent
-$960
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,432 income − $3,392 expenses = $960 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,900
Downpayment
20%
$78,000
Closing costs
1%
$3,900
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,432
Total Expenses
$3,392
Mortgage P&I
80%
$1,935
Property Taxes
20%
$494
Home Insurance
6%
$136
HOA
0%
$0
Property Management
12%
$292
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$268