Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.07% first-year return on $101k initial cash invested.
-0.07%
Cash On Cash
6.58%
Cap Rate
1.07
DSCR
$3,652
Rent
-$6
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,652 income − $3,658 expenses = $6 out of pocket
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,500
Closing costs
1%
$3,975
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,652
Total Expenses
$3,658
Mortgage P&I
56%
$2,041
Property Taxes
6%
$236
Home Insurance
4%
$139
HOA
0%
$0
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402