Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.82% first-year return on $101k initial cash invested.
-0.82%
Cash On Cash
6.21%
Cap Rate
1.04
DSCR
$3,446
Rent
-$69
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,446 income − $3,515 expenses = $69 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
$3,446
Total Expenses
$3,515
Mortgage P&I
57%
$1,968
Property Taxes
7%
$227
Home Insurance
4%
$135
HOA
0%
$13
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379