Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.38% first-year return on $101k initial cash invested.
-0.38%
Cash On Cash
6.52%
Cap Rate
1.05
DSCR
$3,500
Rent
-$32
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,500 income − $3,532 expenses = $32 out of pocket
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,860
Closing costs
1%
$3,943
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,500
Total Expenses
$3,532
Mortgage P&I
58%
$2,033
Property Taxes
5%
$169
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$420
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$385