Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.45% first-year return on $101k initial cash invested.
-5.45%
Cash On Cash
5.18%
Cap Rate
0.84
DSCR
$3,272
Rent
-$459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,272 income − $3,731 expenses = $459 out of pocket
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,180
Closing costs
1%
$3,959
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,272
Total Expenses
$3,731
Mortgage P&I
62%
$2,038
Property Taxes
13%
$436
Home Insurance
4%
$144
HOA
0%
$0
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$360