Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.97% first-year return on $101k initial cash invested.
-12.97%
Cash On Cash
2.89%
Cap Rate
0.48
DSCR
$1,704
Rent
-$1,091
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,704 income − $2,795 expenses = $1,091 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,000
Closing costs
1%
$3,950
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,704
Total Expenses
$2,795
Mortgage P&I
116%
$1,975
Property Taxes
6%
$104
Home Insurance
8%
$138
HOA
0%
$0
Property Management
12%
$204
CapEx
4%
$68
Vacancy
3%
$51
Maintenance
4%
$68
Other
11%
$187