Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.21% first-year return on $100k initial cash invested.
-16.21%
Cash On Cash
2.16%
Cap Rate
0.35
DSCR
$1,726
Rent
-$1,356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,726 income − $3,082 expenses = $1,356 out of pocket
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,440
Closing costs
1%
$3,922
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,726
Total Expenses
$3,082
Mortgage P&I
115%
$1,992
Property Taxes
21%
$360
Home Insurance
8%
$143
HOA
0%
$0
Property Management
12%
$207
CapEx
4%
$69
Vacancy
3%
$52
Maintenance
4%
$69
Other
11%
$190