Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.47% first-year return on $101k initial cash invested.
-9.47%
Cash On Cash
4.07%
Cap Rate
0.66
DSCR
$2,612
Rent
-$797
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,612 income − $3,409 expenses = $797 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%
$79,000
Closing costs
1%
$3,950
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,612
Total Expenses
$3,409
Mortgage P&I
78%
$2,032
Property Taxes
14%
$353
Home Insurance
5%
$138
HOA
0%
$0
Property Management
12%
$313
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$287