Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.98% first-year return on $100k initial cash invested.
-4.98%
Cash On Cash
5.31%
Cap Rate
0.85
DSCR
$2,960
Rent
-$416
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,960 income − $3,376 expenses = $416 out of pocket
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,320
Closing costs
1%
$3,916
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,960
Total Expenses
$3,376
Mortgage P&I
69%
$2,030
Property Taxes
7%
$200
Home Insurance
5%
$140
HOA
0%
$0
Property Management
12%
$355
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$326