Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.8% first-year return on $100k initial cash invested.
-2.8%
Cash On Cash
5.59%
Cap Rate
0.94
DSCR
$2,938
Rent
-$234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,938 income − $3,172 expenses = $234 out of pocket
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,440
Closing costs
1%
$3,922
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,938
Total Expenses
$3,172
Mortgage P&I
66%
$1,942
Property Taxes
3%
$86
Home Insurance
5%
$144
HOA
0%
$0
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$323