Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.26% first-year return on $101k initial cash invested.
-12.26%
Cash On Cash
3.21%
Cap Rate
0.53
DSCR
$1,869
Rent
-$1,031
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,869 income − $2,900 expenses = $1,031 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%
$78,980
Closing costs
1%
$3,949
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,869
Total Expenses
$2,900
Mortgage P&I
108%
$2,014
Property Taxes
6%
$112
Home Insurance
7%
$138
HOA
0%
$0
Property Management
12%
$224
CapEx
4%
$75
Vacancy
3%
$56
Maintenance
4%
$75
Other
11%
$206