Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.93% first-year return on $101k initial cash invested.
-6.93%
Cash On Cash
4.61%
Cap Rate
0.76
DSCR
$2,828
Rent
-$585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,828 income − $3,413 expenses = $585 out of pocket
Investment Breakdown
|
Purchase Price
$397k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,380
Closing costs
1%
$3,969
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,828
Total Expenses
$3,413
Mortgage P&I
71%
$1,996
Property Taxes
10%
$286
Home Insurance
6%
$170
HOA
0%
$0
Property Management
12%
$339
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$311