Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.93% first-year return on $101k initial cash invested.
-6.93%
Cash On Cash
5.1%
Cap Rate
0.8
DSCR
$3,970
Rent
-$583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,970 income − $4,553 expenses = $583 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,970
Total Expenses
$4,553
Mortgage P&I
53%
$2,102
Property Taxes
23%
$900
Home Insurance
3%
$138
HOA
2%
$63
Property Management
12%
$476
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$437