Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.51% first-year return on $101k initial cash invested.
-1.51%
Cash On Cash
6.32%
Cap Rate
1.01
DSCR
$3,758
Rent
-$127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,758 income − $3,885 expenses = $127 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,080
Closing costs
1%
$3,954
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,758
Total Expenses
$3,885
Mortgage P&I
55%
$2,061
Property Taxes
11%
$407
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$451
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413