Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.76% first-year return on $101k initial cash invested.
-6.76%
Cash On Cash
4.78%
Cap Rate
0.78
DSCR
$3,098
Rent
-$568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,098 income − $3,666 expenses = $568 out of pocket
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,840
Closing costs
1%
$3,942
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,098
Total Expenses
$3,666
Mortgage P&I
65%
$2,015
Property Taxes
14%
$439
Home Insurance
5%
$158
HOA
0%
$0
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341