Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.68% first-year return on $101k initial cash invested.
-17.68%
Cash On Cash
1.8%
Cap Rate
0.3
DSCR
$1,792
Rent
-$1,487
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,792 income − $3,279 expenses = $1,487 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,792
Total Expenses
$3,279
Mortgage P&I
112%
$2,008
Property Taxes
29%
$523
Home Insurance
8%
$138
HOA
0%
$0
Property Management
12%
$215
CapEx
4%
$72
Vacancy
3%
$54
Maintenance
4%
$72
Other
11%
$197