Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.18% first-year return on $101k initial cash invested.
-1.18%
Cash On Cash
5.93%
Cap Rate
1.03
DSCR
$3,738
Rent
-$100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$397k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,320
Closing costs
1%
$3,966
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,738
Total Expenses
$3,838
Mortgage P&I
51%
$1,910
Property Taxes
14%
$516
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$449
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$411