Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.63% first-year return on $101k initial cash invested.
-4.63%
Cash On Cash
5.93%
Cap Rate
0.89
DSCR
$3,765
Rent
-$389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,765 income − $4,154 expenses = $389 out of pocket
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,860
Closing costs
1%
$3,943
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,765
Total Expenses
$4,154
Mortgage P&I
58%
$2,185
Property Taxes
5%
$201
Home Insurance
4%
$138
HOA
9%
$349
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$414