Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.09% first-year return on $100k initial cash invested.
-4.09%
Cash On Cash
5.43%
Cap Rate
0.89
DSCR
$3,051
Rent
-$342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,051 income − $3,393 expenses = $342 out of pocket
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,340
Closing costs
1%
$3,917
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,051
Total Expenses
$3,393
Mortgage P&I
65%
$1,994
Property Taxes
5%
$154
Home Insurance
5%
$140
HOA
2%
$67
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336