Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.39% first-year return on $101k initial cash invested.
-0.39%
Cash On Cash
6.36%
Cap Rate
1.05
DSCR
$3,252
Rent
-$33
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,252 income − $3,285 expenses = $33 out of pocket
Investment Breakdown
|
Purchase Price
$397k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,460
Closing costs
1%
$3,973
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,252
Total Expenses
$3,285
Mortgage P&I
62%
$2,009
Property Taxes
1%
$30
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$390
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$358