Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.48% first-year return on $101k initial cash invested.
-20.48%
Cash On Cash
1.65%
Cap Rate
0.25
DSCR
$1,992
Rent
-$1,727
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,992 income − $3,719 expenses = $1,727 out of pocket
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,240
Closing costs
1%
$3,962
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,992
Total Expenses
$3,719
Mortgage P&I
110%
$2,193
Property Taxes
28%
$557
Home Insurance
7%
$143
HOA
7%
$148
Property Management
12%
$239
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$219