Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.33% first-year return on $100k initial cash invested.
-4.33%
Cash On Cash
5.75%
Cap Rate
0.89
DSCR
$3,536
Rent
-$362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,536 income − $3,898 expenses = $362 out of pocket
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,480
Closing costs
1%
$3,924
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,536
Total Expenses
$3,898
Mortgage P&I
59%
$2,100
Property Taxes
13%
$458
Home Insurance
4%
$139
HOA
0%
$0
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$389