Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.25% first-year return on $99,690 initial cash invested.
-0.25%
Cash On Cash
6.57%
Cap Rate
1.06
DSCR
$3,546
Rent
-$21
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,546 income − $3,567 expenses = $21 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,546
Total Expenses
$3,567
Mortgage P&I
57%
$2,010
Property Taxes
6%
$215
Home Insurance
4%
$136
HOA
0%
$0
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390