Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.9% first-year return on $101k initial cash invested.
-0.9%
Cash On Cash
6.16%
Cap Rate
1.04
DSCR
$3,662
Rent
-$76
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,662 income − $3,738 expenses = $76 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%
$79,160
Closing costs
1%
$3,958
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,662
Total Expenses
$3,738
Mortgage P&I
54%
$1,962
Property Taxes
10%
$357
Home Insurance
5%
$175
HOA
0%
$0
Property Management
12%
$439
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$403