Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.6% first-year return on $101k initial cash invested.
-3.6%
Cash On Cash
6.08%
Cap Rate
0.93
DSCR
$3,992
Rent
-$303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,992 income − $4,295 expenses = $303 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,980
Closing costs
1%
$3,949
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,992
Total Expenses
$4,295
Mortgage P&I
54%
$2,144
Property Taxes
9%
$349
Home Insurance
4%
$140
HOA
8%
$304
Property Management
12%
$479
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$439