Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.39% first-year return on $101k initial cash invested.
-2.39%
Cash On Cash
5.91%
Cap Rate
0.97
DSCR
$3,351
Rent
-$201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,351 income − $3,552 expenses = $201 out of pocket
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,160
Closing costs
1%
$3,958
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,351
Total Expenses
$3,552
Mortgage P&I
60%
$2,016
Property Taxes
8%
$256
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369