Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.27% first-year return on $99,795 initial cash invested.
-10.27%
Cash On Cash
3.83%
Cap Rate
0.62
DSCR
$2,508
Rent
-$854
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,508 income − $3,362 expenses = $854 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,795
Downpayment
20%
$77,900
Closing costs
1%
$3,895
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,508
Total Expenses
$3,362
Mortgage P&I
80%
$1,997
Property Taxes
15%
$377
Home Insurance
5%
$136
HOA
0%
$0
Property Management
12%
$301
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$276