Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.86% first-year return on $102k initial cash invested.
-1.86%
Cash On Cash
6.14%
Cap Rate
0.99
DSCR
$3,592
Rent
-$158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,592 income − $3,750 expenses = $158 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,592
Total Expenses
$3,750
Mortgage P&I
57%
$2,060
Property Taxes
8%
$286
Home Insurance
4%
$140
HOA
1%
$42
Property Management
12%
$431
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$395