Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.59% first-year return on $99,543 initial cash invested.
-1.59%
Cash On Cash
6.84%
Cap Rate
1.02
DSCR
$4,323
Rent
-$132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,323 income − $4,455 expenses = $132 out of pocket
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,543
Downpayment
20%
$77,660
Closing costs
1%
$3,883
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,323
Total Expenses
$4,455
Mortgage P&I
50%
$2,172
Property Taxes
16%
$674
Home Insurance
3%
$138
HOA
0%
$0
Property Management
12%
$519
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$476