Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.32% first-year return on $99,039 initial cash invested.
-7.32%
Cash On Cash
4.42%
Cap Rate
0.74
DSCR
$2,931
Rent
-$604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,931 income − $3,535 expenses = $604 out of pocket
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,039
Downpayment
20%
$77,180
Closing costs
1%
$3,859
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,931
Total Expenses
$3,535
Mortgage P&I
65%
$1,909
Property Taxes
17%
$490
Home Insurance
5%
$140
HOA
0%
$0
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322