Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.23% first-year return on $100k initial cash invested.
-2.23%
Cash On Cash
6.2%
Cap Rate
0.97
DSCR
$3,320
Rent
-$187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,320 income − $3,507 expenses = $187 out of pocket
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,560
Closing costs
1%
$3,928
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,320
Total Expenses
$3,507
Mortgage P&I
63%
$2,082
Property Taxes
4%
$121
Home Insurance
4%
$140
HOA
1%
$35
Property Management
12%
$398
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$365