Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.97% first-year return on $100k initial cash invested.
-1.97%
Cash On Cash
6.22%
Cap Rate
1
DSCR
$3,903
Rent
-$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,903 income − $4,068 expenses = $165 out of pocket
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,460
Closing costs
1%
$3,923
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,903
Total Expenses
$4,068
Mortgage P&I
52%
$2,042
Property Taxes
15%
$569
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$468
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$429