Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.03% first-year return on $101k initial cash invested.
-5.03%
Cash On Cash
5.14%
Cap Rate
0.86
DSCR
$3,567
Rent
-$422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,567 income − $3,989 expenses = $422 out of pocket
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,700
Closing costs
1%
$3,935
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,567
Total Expenses
$3,989
Mortgage P&I
55%
$1,964
Property Taxes
16%
$586
Home Insurance
5%
$186
HOA
1%
$40
Property Management
12%
$428
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$392