Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.34% first-year return on $101k initial cash invested.
-2.34%
Cash On Cash
6.02%
Cap Rate
0.98
DSCR
$3,712
Rent
-$197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,712 income − $3,909 expenses = $197 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,000
Closing costs
1%
$3,950
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,712
Total Expenses
$3,909
Mortgage P&I
55%
$2,030
Property Taxes
13%
$481
Home Insurance
4%
$138
HOA
0%
$0
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408