Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.63% first-year return on $101k initial cash invested.
-0.63%
Cash On Cash
6.93%
Cap Rate
1.05
DSCR
$4,018
Rent
-$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,018 income − $4,071 expenses = $53 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,000
Closing costs
1%
$3,950
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,018
Total Expenses
$4,071
Mortgage P&I
54%
$2,172
Property Taxes
10%
$394
Home Insurance
3%
$138
HOA
0%
$0
Property Management
12%
$482
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$442