Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.2% first-year return on $101k initial cash invested.
-4.2%
Cash On Cash
5.27%
Cap Rate
0.88
DSCR
$3,063
Rent
-$353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,063 income − $3,416 expenses = $353 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,980
Closing costs
1%
$3,949
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,063
Total Expenses
$3,416
Mortgage P&I
64%
$1,965
Property Taxes
9%
$270
Home Insurance
5%
$138
HOA
0%
$0
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$337