Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.37% first-year return on $100k initial cash invested.
-0.37%
Cash On Cash
6.22%
Cap Rate
1.05
DSCR
$3,411
Rent
-$31
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,411 income − $3,442 expenses = $31 out of pocket
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,140
Closing costs
1%
$3,907
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,411
Total Expenses
$3,442
Mortgage P&I
56%
$1,919
Property Taxes
6%
$210
Home Insurance
4%
$140
HOA
0%
$15
Property Management
12%
$409
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$375