Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.81% first-year return on $102k initial cash invested.
-1.81%
Cash On Cash
6.6%
Cap Rate
1
DSCR
$4,048
Rent
-$153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,048 income − $4,201 expenses = $153 out of pocket
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,540
Closing costs
1%
$3,977
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,048
Total Expenses
$4,201
Mortgage P&I
54%
$2,177
Property Taxes
8%
$334
Home Insurance
3%
$140
HOA
4%
$174
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$445