Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.64% first-year return on $100k initial cash invested.
-8.64%
Cash On Cash
4.13%
Cap Rate
0.69
DSCR
$2,742
Rent
-$721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,742 income − $3,463 expenses = $721 out of pocket
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,240
Closing costs
1%
$3,912
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,742
Total Expenses
$3,463
Mortgage P&I
71%
$1,956
Property Taxes
16%
$434
Home Insurance
5%
$140
HOA
0%
$0
Property Management
12%
$329
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302