Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.15% first-year return on $101k initial cash invested.
-9.15%
Cash On Cash
4.08%
Cap Rate
0.66
DSCR
$2,128
Rent
-$770
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,128 income − $2,898 expenses = $770 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,000
Closing costs
1%
$3,950
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,128
Total Expenses
$2,898
Mortgage P&I
95%
$2,027
Property Taxes
0%
$10
Home Insurance
6%
$138
HOA
0%
$0
Property Management
12%
$255
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$234