Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.44% first-year return on $99,459 initial cash invested.
-4.44%
Cash On Cash
5.43%
Cap Rate
0.88
DSCR
$3,218
Rent
-$368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,218 income − $3,586 expenses = $368 out of pocket
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,459
Downpayment
20%
$77,580
Closing costs
1%
$3,879
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,218
Total Expenses
$3,586
Mortgage P&I
62%
$1,994
Property Taxes
11%
$361
Home Insurance
4%
$136
HOA
0%
$0
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$354