Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.98% first-year return on $101k initial cash invested.
-0.98%
Cash On Cash
6.15%
Cap Rate
1.05
DSCR
$4,479
Rent
-$83
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,220
Closing costs
1%
$3,961
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,479
Total Expenses
$4,562
Mortgage P&I
43%
$1,933
Property Taxes
22%
$969
Home Insurance
3%
$138
HOA
0%
$0
Property Management
12%
$537
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$493