Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.74% first-year return on $101k initial cash invested.
-1.74%
Cash On Cash
6.03%
Cap Rate
1
DSCR
$3,532
Rent
-$146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,532 income − $3,678 expenses = $146 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,000
Closing costs
1%
$3,950
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,532
Total Expenses
$3,678
Mortgage P&I
56%
$1,990
Property Taxes
10%
$349
Home Insurance
4%
$138
HOA
0%
$0
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$389