Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.51% first-year return on $99,165 initial cash invested.
-6.51%
Cash On Cash
5.02%
Cap Rate
0.8
DSCR
$3,350
Rent
-$538
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,350 income − $3,888 expenses = $538 out of pocket
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,165
Downpayment
20%
$77,300
Closing costs
1%
$3,865
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,350
Total Expenses
$3,888
Mortgage P&I
60%
$2,021
Property Taxes
17%
$576
Home Insurance
4%
$136
HOA
1%
$17
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368