Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.25% first-year return on $100k initial cash invested.
-11.25%
Cash On Cash
3.69%
Cap Rate
0.59
DSCR
$2,750
Rent
-$939
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,750 income − $3,689 expenses = $939 out of pocket
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,260
Closing costs
1%
$3,913
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,750
Total Expenses
$3,689
Mortgage P&I
74%
$2,032
Property Taxes
22%
$610
Home Insurance
4%
$105
HOA
0%
$8
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302