Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.73% first-year return on $100k initial cash invested.
-4.73%
Cash On Cash
5.15%
Cap Rate
0.86
DSCR
$3,276
Rent
-$396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,276 income − $3,672 expenses = $396 out of pocket
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,540
Closing costs
1%
$3,927
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,276
Total Expenses
$3,672
Mortgage P&I
60%
$1,951
Property Taxes
12%
$398
Home Insurance
4%
$135
HOA
2%
$75
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$360