Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.13% first-year return on $101k initial cash invested.
-0.13%
Cash On Cash
6.39%
Cap Rate
1.07
DSCR
$3,734
Rent
-$11
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,734 income − $3,745 expenses = $11 out of pocket
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,240
Closing costs
1%
$3,962
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,734
Total Expenses
$3,745
Mortgage P&I
53%
$1,973
Property Taxes
10%
$382
Home Insurance
3%
$121
HOA
0%
$0
Property Management
12%
$448
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$411