Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.69% first-year return on $102k initial cash invested.
-6.69%
Cash On Cash
4.94%
Cap Rate
0.79
DSCR
$3,162
Rent
-$567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,162 income − $3,729 expenses = $567 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,700
Closing costs
1%
$3,985
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,162
Total Expenses
$3,729
Mortgage P&I
66%
$2,082
Property Taxes
11%
$346
Home Insurance
4%
$140
HOA
3%
$87
Property Management
12%
$379
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$348