Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.04% first-year return on $101k initial cash invested.
-5.04%
Cash On Cash
5.16%
Cap Rate
0.85
DSCR
$2,996
Rent
-$424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,996 income − $3,420 expenses = $424 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,040
Closing costs
1%
$3,952
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,996
Total Expenses
$3,420
Mortgage P&I
67%
$2,003
Property Taxes
9%
$257
Home Insurance
5%
$140
HOA
0%
$0
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330