Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.06% first-year return on $99,879 initial cash invested.
-7.06%
Cash On Cash
4.51%
Cap Rate
0.76
DSCR
$2,868
Rent
-$588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,868 income − $3,456 expenses = $588 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
$2,868
Total Expenses
$3,456
Mortgage P&I
68%
$1,937
Property Taxes
4%
$123
Home Insurance
5%
$136
HOA
10%
$285
Property Management
12%
$344
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$315