Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.53% first-year return on $101k initial cash invested.
-1.53%
Cash On Cash
5.96%
Cap Rate
1.01
DSCR
$3,513
Rent
-$128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,513 income − $3,641 expenses = $128 out of pocket
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,740
Closing costs
1%
$3,937
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,513
Total Expenses
$3,641
Mortgage P&I
55%
$1,944
Property Taxes
10%
$357
Home Insurance
4%
$145
HOA
0%
$0
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$105
Maintenance
4%
$141
Other
11%
$386