Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.27% first-year return on $101k initial cash invested.
-6.27%
Cash On Cash
4.74%
Cap Rate
0.79
DSCR
$2,751
Rent
-$529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,751 income − $3,280 expenses = $529 out of pocket
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,280
Closing costs
1%
$3,964
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,751
Total Expenses
$3,280
Mortgage P&I
72%
$1,984
Property Taxes
8%
$212
Home Insurance
5%
$144
HOA
0%
$4
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303