Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.89% first-year return on $99,690 initial cash invested.
-11.89%
Cash On Cash
3.14%
Cap Rate
0.54
DSCR
$2,634
Rent
-$988
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,634 income − $3,622 expenses = $988 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,690
Downpayment
20%
$77,800
Closing costs
1%
$3,890
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,634
Total Expenses
$3,622
Mortgage P&I
72%
$1,901
Property Taxes
26%
$690
Home Insurance
5%
$136
HOA
0%
$0
Property Management
12%
$316
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$290