Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.98% first-year return on $101k initial cash invested.
-2.98%
Cash On Cash
5.54%
Cap Rate
0.94
DSCR
$3,308
Rent
-$250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,308 income − $3,558 expenses = $250 out of pocket
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,800
Closing costs
1%
$3,940
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,308
Total Expenses
$3,558
Mortgage P&I
59%
$1,936
Property Taxes
11%
$365
Home Insurance
4%
$133
HOA
0%
$0
Property Management
12%
$397
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$364