Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.93% first-year return on $101k initial cash invested.
-0.93%
Cash On Cash
6.45%
Cap Rate
1.05
DSCR
$4,467
Rent
-$78
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,467 income − $4,545 expenses = $78 out of pocket
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,880
Closing costs
1%
$3,944
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,467
Total Expenses
$4,545
Mortgage P&I
45%
$2,020
Property Taxes
19%
$866
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$536
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$491