Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.79% first-year return on $99,879 initial cash invested.
-7.79%
Cash On Cash
4.28%
Cap Rate
0.72
DSCR
$2,685
Rent
-$648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,685 income − $3,333 expenses = $648 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,879
Downpayment
20%
$77,980
Closing costs
1%
$3,899
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,685
Total Expenses
$3,333
Mortgage P&I
72%
$1,932
Property Taxes
13%
$353
Home Insurance
5%
$136
HOA
0%
$0
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$81
Maintenance
4%
$107
Other
11%
$295