Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.34% first-year return on $100k initial cash invested.
-3.34%
Cash On Cash
5.78%
Cap Rate
0.94
DSCR
$3,711
Rent
-$279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,711 income − $3,990 expenses = $279 out of pocket
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,400
Closing costs
1%
$3,920
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,711
Total Expenses
$3,990
Mortgage P&I
54%
$2,018
Property Taxes
15%
$565
Home Insurance
4%
$147
HOA
0%
$0
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408