Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.37% first-year return on $101k initial cash invested.
-4.37%
Cash On Cash
5.09%
Cap Rate
0.87
DSCR
$3,166
Rent
-$366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,166 income − $3,532 expenses = $366 out of pocket
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,660
Closing costs
1%
$3,933
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,166
Total Expenses
$3,532
Mortgage P&I
60%
$1,908
Property Taxes
14%
$433
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$380
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$348