Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.19% first-year return on $100k initial cash invested.
-6.19%
Cash On Cash
4.96%
Cap Rate
0.8
DSCR
$2,706
Rent
-$516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,706 income − $3,222 expenses = $516 out of pocket
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,140
Closing costs
1%
$3,907
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,706
Total Expenses
$3,222
Mortgage P&I
75%
$2,023
Property Taxes
3%
$93
Home Insurance
5%
$145
HOA
2%
$41
Property Management
12%
$325
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$298