Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.62% first-year return on $101k initial cash invested.
-15.62%
Cash On Cash
2.99%
Cap Rate
0.44
DSCR
$1,742
Rent
-$1,314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,742 income − $3,056 expenses = $1,314 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,000
Closing costs
1%
$3,950
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,742
Total Expenses
$3,056
Mortgage P&I
128%
$2,229
Property Taxes
6%
$96
Home Insurance
8%
$138
HOA
0%
$0
Property Management
12%
$209
CapEx
4%
$70
Vacancy
3%
$52
Maintenance
4%
$70
Other
11%
$192