Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.74% first-year return on $100k initial cash invested.
-5.74%
Cash On Cash
5.15%
Cap Rate
0.83
DSCR
$3,474
Rent
-$480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,474 income − $3,954 expenses = $480 out of pocket
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,500
Closing costs
1%
$3,925
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,474
Total Expenses
$3,954
Mortgage P&I
58%
$2,027
Property Taxes
17%
$587
Home Insurance
4%
$140
HOA
1%
$19
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382