Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.2% first-year return on $102k initial cash invested.
-15.2%
Cash On Cash
2.21%
Cap Rate
0.38
DSCR
$2,168
Rent
-$1,292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.1%
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
$2,168
Total Expenses
$3,460
Mortgage P&I
90%
$1,943
Property Taxes
29%
$627
Home Insurance
6%
$140
HOA
1%
$13
Property Management
12%
$260
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$238