Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.96% first-year return on $99,900 initial cash invested.
-5.96%
Cash On Cash
5.29%
Cap Rate
0.83
DSCR
$3,480
Rent
-$496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,480 income − $3,976 expenses = $496 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,480
Total Expenses
$3,976
Mortgage P&I
60%
$2,076
Property Taxes
17%
$581
Home Insurance
4%
$136
HOA
0%
$0
Property Management
12%
$418
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$383