Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.4% first-year return on $102k initial cash invested.
-12.4%
Cash On Cash
3%
Cap Rate
0.51
DSCR
$2,294
Rent
-$1,054
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,294 income − $3,348 expenses = $1,054 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,294
Total Expenses
$3,348
Mortgage P&I
85%
$1,961
Property Taxes
20%
$467
Home Insurance
6%
$140
HOA
0%
$0
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252