Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.09% first-year return on $101k initial cash invested.
-17.09%
Cash On Cash
1.86%
Cap Rate
0.31
DSCR
$2,139
Rent
-$1,438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,139 income − $3,577 expenses = $1,438 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,139
Total Expenses
$3,577
Mortgage P&I
92%
$1,965
Property Taxes
33%
$709
Home Insurance
6%
$138
HOA
2%
$37
Property Management
12%
$257
CapEx
4%
$86
Vacancy
3%
$64
Maintenance
4%
$86
Other
11%
$235