Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.54% first-year return on $101k initial cash invested.
-5.54%
Cash On Cash
5.02%
Cap Rate
0.84
DSCR
$3,530
Rent
-$464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,530 income − $3,994 expenses = $464 out of pocket
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,620
Closing costs
1%
$3,931
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,530
Total Expenses
$3,994
Mortgage P&I
56%
$1,969
Property Taxes
19%
$685
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$388