Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.51% first-year return on $101k initial cash invested.
-2.51%
Cash On Cash
6.45%
Cap Rate
0.97
DSCR
$3,672
Rent
-$211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,672 income − $3,883 expenses = $211 out of pocket
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,880
Closing costs
1%
$3,944
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,672
Total Expenses
$3,883
Mortgage P&I
59%
$2,183
Property Taxes
7%
$265
Home Insurance
4%
$140
HOA
1%
$46
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$404