Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.29% first-year return on $101k initial cash invested.
-1.29%
Cash On Cash
6.05%
Cap Rate
1.01
DSCR
$3,306
Rent
-$108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,306 income − $3,414 expenses = $108 out of pocket
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,306
Total Expenses
$3,414
Mortgage P&I
59%
$1,964
Property Taxes
3%
$86
Home Insurance
4%
$140
HOA
3%
$100
Property Management
12%
$397
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$364