Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.76% first-year return on $101k initial cash invested.
-16.76%
Cash On Cash
2.06%
Cap Rate
0.34
DSCR
$2,522
Rent
-$1,415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,522 income − $3,937 expenses = $1,415 out of pocket
Investment Breakdown
|
Purchase Price
$397k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,340
Closing costs
1%
$3,967
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,522
Total Expenses
$3,937
Mortgage P&I
79%
$1,994
Property Taxes
32%
$816
Home Insurance
6%
$144
HOA
5%
$125
Property Management
12%
$303
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$277