Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.64% first-year return on $101k initial cash invested.
-6.64%
Cash On Cash
5.34%
Cap Rate
0.81
DSCR
$3,494
Rent
-$558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,494 income − $4,052 expenses = $558 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,940
Closing costs
1%
$3,947
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,494
Total Expenses
$4,052
Mortgage P&I
62%
$2,174
Property Taxes
13%
$471
Home Insurance
4%
$140
HOA
2%
$79
Property Management
12%
$419
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$384