Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.52% first-year return on $101k initial cash invested.
-0.52%
Cash On Cash
6.35%
Cap Rate
1.06
DSCR
$4,044
Rent
-$44
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,260
Closing costs
1%
$3,963
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,044
Total Expenses
$4,088
Mortgage P&I
49%
$1,978
Property Taxes
15%
$589
Home Insurance
3%
$136
HOA
0%
$10
Property Management
12%
$485
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$445