Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.52% first-year return on $99,690 initial cash invested.
-6.52%
Cash On Cash
4.9%
Cap Rate
0.79
DSCR
$3,054
Rent
-$542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,054 income − $3,596 expenses = $542 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
$3,054
Total Expenses
$3,596
Mortgage P&I
66%
$2,010
Property Taxes
13%
$412
Home Insurance
4%
$136
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336