Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.97% first-year return on $101k initial cash invested.
-3.97%
Cash On Cash
6.06%
Cap Rate
0.91
DSCR
$3,366
Rent
-$333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,366 income − $3,699 expenses = $333 out of pocket
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,660
Closing costs
1%
$3,933
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,366
Total Expenses
$3,699
Mortgage P&I
65%
$2,184
Property Taxes
6%
$190
Home Insurance
4%
$140
HOA
1%
$40
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$370