Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.36% first-year return on $101k initial cash invested.
-5.36%
Cash On Cash
5.68%
Cap Rate
0.86
DSCR
$3,942
Rent
-$450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,942 income − $4,392 expenses = $450 out of pocket
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,800
Closing costs
1%
$3,940
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,942
Total Expenses
$4,392
Mortgage P&I
55%
$2,157
Property Taxes
12%
$484
Home Insurance
4%
$140
HOA
7%
$270
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434