Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.27% first-year return on $99,879 initial cash invested.
-6.27%
Cash On Cash
4.89%
Cap Rate
0.79
DSCR
$2,538
Rent
-$522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,538 income − $3,060 expenses = $522 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,879
Downpayment
20%
$77,980
Closing costs
1%
$3,899
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,538
Total Expenses
$3,060
Mortgage P&I
79%
$2,009
Property Taxes
2%
$51
Home Insurance
5%
$136
HOA
0%
$0
Property Management
12%
$305
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$279