Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.16% first-year return on $101k initial cash invested.
-6.16%
Cash On Cash
4.9%
Cap Rate
0.81
DSCR
$3,242
Rent
-$520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,242 income − $3,762 expenses = $520 out of pocket
Investment Breakdown
|
Purchase Price
$397k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,320
Closing costs
1%
$3,966
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,242
Total Expenses
$3,762
Mortgage P&I
62%
$2,010
Property Taxes
16%
$518
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$389
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357