Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.81% first-year return on $101k initial cash invested.
-6.81%
Cash On Cash
4.54%
Cap Rate
0.77
DSCR
$3,267
Rent
-$572
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,800
Closing costs
1%
$3,940
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,267
Total Expenses
$3,839
Mortgage P&I
59%
$1,932
Property Taxes
20%
$656
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$392
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$359