Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.43% first-year return on $101k initial cash invested.
-1.43%
Cash On Cash
6.09%
Cap Rate
1.01
DSCR
$3,488
Rent
-$121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,488 income − $3,609 expenses = $121 out of pocket
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,520
Closing costs
1%
$3,976
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,488
Total Expenses
$3,609
Mortgage P&I
57%
$1,998
Property Taxes
8%
$283
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$419
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$384