Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.19% first-year return on $100k initial cash invested.
-3.19%
Cash On Cash
5.55%
Cap Rate
0.94
DSCR
$3,554
Rent
-$267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,554 income − $3,821 expenses = $267 out of pocket
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,420
Closing costs
1%
$3,921
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,554
Total Expenses
$3,821
Mortgage P&I
55%
$1,940
Property Taxes
15%
$536
Home Insurance
4%
$137
HOA
0%
$0
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$391