Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.93% first-year return on $101k initial cash invested.
-4.93%
Cash On Cash
5.16%
Cap Rate
0.86
DSCR
$3,188
Rent
-$415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,188 income − $3,603 expenses = $415 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,188
Total Expenses
$3,603
Mortgage P&I
62%
$1,987
Property Taxes
12%
$392
Home Insurance
4%
$138
HOA
0%
$0
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351