Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.57% first-year return on $100k initial cash invested.
-2.57%
Cash On Cash
5.72%
Cap Rate
0.96
DSCR
$3,172
Rent
-$214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,172 income − $3,386 expenses = $214 out of pocket
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,200
Closing costs
1%
$3,910
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,172
Total Expenses
$3,386
Mortgage P&I
61%
$1,950
Property Taxes
6%
$193
Home Insurance
4%
$139
HOA
1%
$25
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$349