Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.17% first-year return on $101k initial cash invested.
-0.17%
Cash On Cash
6.95%
Cap Rate
1.07
DSCR
$4,272
Rent
-$14
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,272 income − $4,286 expenses = $14 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,920
Closing costs
1%
$3,946
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,272
Total Expenses
$4,286
Mortgage P&I
50%
$2,127
Property Taxes
13%
$568
Home Insurance
3%
$138
HOA
0%
$0
Property Management
12%
$513
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$470