Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.19% first-year return on $101k initial cash invested.
-0.19%
Cash On Cash
6.29%
Cap Rate
1.06
DSCR
$3,402
Rent
-$16
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,402 income − $3,418 expenses = $16 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,402
Total Expenses
$3,418
Mortgage P&I
57%
$1,950
Property Taxes
5%
$174
Home Insurance
4%
$138
HOA
0%
$0
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374