Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.16% first-year return on $100k initial cash invested.
-4.16%
Cash On Cash
5.44%
Cap Rate
0.89
DSCR
$3,078
Rent
-$348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,078 income − $3,426 expenses = $348 out of pocket
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,360
Closing costs
1%
$3,918
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,078
Total Expenses
$3,426
Mortgage P&I
65%
$2,000
Property Taxes
8%
$242
Home Insurance
4%
$138
HOA
0%
$0
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$339