Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.71% first-year return on $100k initial cash invested.
-10.71%
Cash On Cash
3.91%
Cap Rate
0.62
DSCR
$2,544
Rent
-$894
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,544 income − $3,438 expenses = $894 out of pocket
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,280
Closing costs
1%
$3,914
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,544
Total Expenses
$3,438
Mortgage P&I
81%
$2,066
Property Taxes
14%
$367
Home Insurance
6%
$140
HOA
0%
$0
Property Management
12%
$305
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280