Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.89% first-year return on $102k initial cash invested.
-8.89%
Cash On Cash
4.27%
Cap Rate
0.69
DSCR
$2,932
Rent
-$756
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,932 income − $3,688 expenses = $756 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,932
Total Expenses
$3,688
Mortgage P&I
70%
$2,063
Property Taxes
17%
$488
Home Insurance
5%
$140
HOA
0%
$0
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$323