Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.68% first-year return on $100k initial cash invested.
-5.68%
Cash On Cash
5.47%
Cap Rate
0.84
DSCR
$3,279
Rent
-$474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,279 income − $3,753 expenses = $474 out of pocket
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,300
Closing costs
1%
$3,915
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,279
Total Expenses
$3,753
Mortgage P&I
65%
$2,129
Property Taxes
11%
$372
Home Insurance
4%
$138
HOA
0%
$0
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$361