Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.21% first-year return on $101k initial cash invested.
-5.21%
Cash On Cash
4.98%
Cap Rate
0.84
DSCR
$2,934
Rent
-$437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,934 income − $3,371 expenses = $437 out of pocket
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,680
Closing costs
1%
$3,934
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,934
Total Expenses
$3,371
Mortgage P&I
67%
$1,952
Property Taxes
8%
$240
Home Insurance
5%
$140
HOA
1%
$42
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$323