Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.98% first-year return on $101k initial cash invested.
-1.98%
Cash On Cash
6.51%
Cap Rate
1
DSCR
$4,006
Rent
-$166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,006 income − $4,172 expenses = $166 out of pocket
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
7.2%
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
$4,006
Total Expenses
$4,172
Mortgage P&I
53%
$2,141
Property Taxes
13%
$529
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$481
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$441