Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.48% first-year return on $101k initial cash invested.
-1.48%
Cash On Cash
6.01%
Cap Rate
1
DSCR
$3,298
Rent
-$125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,298 income − $3,423 expenses = $125 out of pocket
Investment Breakdown
|
Purchase Price
$397k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,440
Closing costs
1%
$3,972
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,298
Total Expenses
$3,423
Mortgage P&I
60%
$1,982
Property Taxes
5%
$179
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363