Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.74% first-year return on $101k initial cash invested.
-3.74%
Cash On Cash
5.37%
Cap Rate
0.9
DSCR
$3,108
Rent
-$314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,108 income − $3,422 expenses = $314 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,900
Closing costs
1%
$3,945
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,108
Total Expenses
$3,422
Mortgage P&I
63%
$1,956
Property Taxes
9%
$270
Home Insurance
5%
$140
HOA
0%
$0
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342