Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.49% first-year return on $101k initial cash invested.
-2.49%
Cash On Cash
5.9%
Cap Rate
0.98
DSCR
$3,996
Rent
-$210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,996 income − $4,206 expenses = $210 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%
$79,400
Closing costs
1%
$3,970
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,996
Total Expenses
$4,206
Mortgage P&I
50%
$2,003
Property Taxes
17%
$696
Home Insurance
3%
$139
HOA
0%
$8
Property Management
12%
$480
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$440