Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.06% first-year return on $101k initial cash invested.
-2.06%
Cash On Cash
6.17%
Cap Rate
0.98
DSCR
$3,468
Rent
-$173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,468 income − $3,641 expenses = $173 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,040
Closing costs
1%
$3,952
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,468
Total Expenses
$3,641
Mortgage P&I
60%
$2,065
Property Taxes
7%
$257
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$416
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$381