Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.65% first-year return on $99,417 initial cash invested.
-7.65%
Cash On Cash
5.02%
Cap Rate
0.76
DSCR
$2,920
Rent
-$634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,920 income − $3,554 expenses = $634 out of pocket
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,417
Downpayment
20%
$77,540
Closing costs
1%
$3,877
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,920
Total Expenses
$3,554
Mortgage P&I
73%
$2,138
Property Taxes
10%
$285
Home Insurance
5%
$138
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$321