Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.66% first-year return on $101k initial cash invested.
-6.66%
Cash On Cash
4.84%
Cap Rate
0.78
DSCR
$3,002
Rent
-$560
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,002 income − $3,562 expenses = $560 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,920
Closing costs
1%
$3,946
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,002
Total Expenses
$3,562
Mortgage P&I
68%
$2,030
Property Taxes
12%
$372
Home Insurance
5%
$140
HOA
0%
$0
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330