Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.38% first-year return on $101k initial cash invested.
-6.38%
Cash On Cash
5.31%
Cap Rate
0.81
DSCR
$3,134
Rent
-$538
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,134 income − $3,672 expenses = $538 out of pocket
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,280
Closing costs
1%
$3,964
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,134
Total Expenses
$3,672
Mortgage P&I
69%
$2,168
Property Taxes
10%
$299
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$376
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$345