Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.68% first-year return on $101k initial cash invested.
-8.68%
Cash On Cash
4.41%
Cap Rate
0.7
DSCR
$2,631
Rent
-$730
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,631 income − $3,361 expenses = $730 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,631
Total Expenses
$3,361
Mortgage P&I
79%
$2,075
Property Taxes
10%
$250
Home Insurance
5%
$142
HOA
0%
$0
Property Management
12%
$316
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289