Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.37% first-year return on $101k initial cash invested.
-8.37%
Cash On Cash
4.25%
Cap Rate
0.71
DSCR
$3,303
Rent
-$707
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,303 income − $4,010 expenses = $707 out of pocket
Investment Breakdown
|
Purchase Price
$397k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,360
Closing costs
1%
$3,968
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,303
Total Expenses
$4,010
Mortgage P&I
60%
$1,980
Property Taxes
23%
$767
Home Insurance
4%
$124
HOA
1%
$17
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363