Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.53% first-year return on $102k initial cash invested.
-3.53%
Cash On Cash
6.25%
Cap Rate
0.94
DSCR
$4,131
Rent
-$300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,131 income − $4,431 expenses = $300 out of pocket
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,120
Closing costs
1%
$4,006
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,131
Total Expenses
$4,431
Mortgage P&I
54%
$2,221
Property Taxes
16%
$662
Home Insurance
3%
$144
HOA
0%
$0
Property Management
12%
$496
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$454