Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.83% first-year return on $100k initial cash invested.
-2.83%
Cash On Cash
5.56%
Cap Rate
0.94
DSCR
$2,980
Rent
-$237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,980 income − $3,217 expenses = $237 out of pocket
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,480
Closing costs
1%
$3,924
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,980
Total Expenses
$3,217
Mortgage P&I
65%
$1,936
Property Taxes
4%
$129
Home Insurance
5%
$139
HOA
0%
$0
Property Management
12%
$358
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$328