Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.83% first-year return on $101k initial cash invested.
-0.83%
Cash On Cash
6.05%
Cap Rate
1.04
DSCR
$3,723
Rent
-$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$397k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,440
Closing costs
1%
$3,972
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,723
Total Expenses
$3,793
Mortgage P&I
52%
$1,923
Property Taxes
13%
$473
Home Insurance
3%
$130
HOA
0%
$0
Property Management
12%
$447
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$410