Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.66% first-year return on $100k initial cash invested.
-1.66%
Cash On Cash
6.61%
Cap Rate
1.01
DSCR
$3,884
Rent
-$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,884 income − $4,023 expenses = $139 out of pocket
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,300
Closing costs
1%
$3,915
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,884
Total Expenses
$4,023
Mortgage P&I
55%
$2,142
Property Taxes
11%
$423
Home Insurance
4%
$138
HOA
0%
$0
Property Management
12%
$466
CapEx
4%
$155
Vacancy
3%
$117
Maintenance
4%
$155
Other
11%
$427