Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.62% first-year return on $101k initial cash invested.
-5.62%
Cash On Cash
5.62%
Cap Rate
0.85
DSCR
$3,944
Rent
-$471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,944 income − $4,415 expenses = $471 out of pocket
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,640
Closing costs
1%
$3,932
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,944
Total Expenses
$4,415
Mortgage P&I
55%
$2,155
Property Taxes
19%
$754
Home Insurance
4%
$140
HOA
1%
$25
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434