Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.57% first-year return on $100k initial cash invested.
-7.57%
Cash On Cash
4.91%
Cap Rate
0.76
DSCR
$3,032
Rent
-$632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,032 income − $3,664 expenses = $632 out of pocket
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,220
Closing costs
1%
$3,911
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,032
Total Expenses
$3,664
Mortgage P&I
70%
$2,111
Property Taxes
13%
$389
Home Insurance
4%
$133
HOA
0%
$0
Property Management
12%
$364
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$334