Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.81% first-year return on $101k initial cash invested.
-7.81%
Cash On Cash
4.66%
Cap Rate
0.74
DSCR
$2,916
Rent
-$657
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,916 income − $3,573 expenses = $657 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,990
Closing costs
1%
$3,950
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,916
Total Expenses
$3,573
Mortgage P&I
71%
$2,074
Property Taxes
13%
$369
Home Insurance
5%
$138
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$87
Maintenance
4%
$117
Other
11%
$321