Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.71% first-year return on $99,186 initial cash invested.
-8.71%
Cash On Cash
4.26%
Cap Rate
0.69
DSCR
$2,526
Rent
-$720
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,526 income − $3,246 expenses = $720 out of pocket
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,186
Downpayment
20%
$77,320
Closing costs
1%
$3,866
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,526
Total Expenses
$3,246
Mortgage P&I
79%
$1,991
Property Taxes
10%
$256
Home Insurance
6%
$140
HOA
0%
$0
Property Management
12%
$303
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$278