Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.19% first-year return on $101k initial cash invested.
-14.19%
Cash On Cash
3.1%
Cap Rate
0.49
DSCR
$2,790
Rent
-$1,197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,790 income − $3,987 expenses = $1,197 out of pocket
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,260
Closing costs
1%
$3,963
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,790
Total Expenses
$3,987
Mortgage P&I
76%
$2,109
Property Taxes
28%
$784
Home Insurance
5%
$144
HOA
0%
$0
Property Management
12%
$335
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$307