Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.85% first-year return on $101k initial cash invested.
-3.85%
Cash On Cash
5.66%
Cap Rate
0.92
DSCR
$3,828
Rent
-$324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,828 income − $4,152 expenses = $324 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,980
Closing costs
1%
$3,949
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,828
Total Expenses
$4,152
Mortgage P&I
53%
$2,032
Property Taxes
16%
$614
Home Insurance
4%
$138
HOA
2%
$67
Property Management
12%
$459
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$421