Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.5% first-year return on $102k initial cash invested.
-4.5%
Cash On Cash
5.98%
Cap Rate
0.89
DSCR
$3,350
Rent
-$383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,350 income − $3,733 expenses = $383 out of pocket
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,100
Closing costs
1%
$4,005
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,350
Total Expenses
$3,733
Mortgage P&I
67%
$2,246
Property Taxes
6%
$205
Home Insurance
4%
$144
HOA
0%
$0
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368