Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.51% first-year return on $101k initial cash invested.
-14.51%
Cash On Cash
3.17%
Cap Rate
0.48
DSCR
$2,174
Rent
-$1,217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,174 income − $3,391 expenses = $1,217 out of pocket
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,680
Closing costs
1%
$3,934
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,174
Total Expenses
$3,391
Mortgage P&I
100%
$2,170
Property Taxes
16%
$351
Home Insurance
6%
$131
HOA
0%
$0
Property Management
12%
$261
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$239