Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.37% first-year return on $100k initial cash invested.
-2.37%
Cash On Cash
5.68%
Cap Rate
0.97
DSCR
$3,750
Rent
-$198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,750 income − $3,948 expenses = $198 out of pocket
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,400
Closing costs
1%
$3,920
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,750
Total Expenses
$3,948
Mortgage P&I
51%
$1,905
Property Taxes
17%
$629
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412