Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.52% first-year return on $101k initial cash invested.
-2.52%
Cash On Cash
5.96%
Cap Rate
0.97
DSCR
$3,758
Rent
-$212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,758 income − $3,970 expenses = $212 out of pocket
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,880
Closing costs
1%
$3,944
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,758
Total Expenses
$3,970
Mortgage P&I
54%
$2,020
Property Taxes
12%
$456
Home Insurance
4%
$144
HOA
2%
$73
Property Management
12%
$451
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413