Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.87% first-year return on $101k initial cash invested.
-1.87%
Cash On Cash
5.93%
Cap Rate
0.99
DSCR
$3,332
Rent
-$158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,332 income − $3,490 expenses = $158 out of pocket
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,260
Closing costs
1%
$3,963
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,332
Total Expenses
$3,490
Mortgage P&I
60%
$1,985
Property Taxes
7%
$217
Home Insurance
4%
$140
HOA
0%
$15
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$367