Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.43% first-year return on $102k initial cash invested.
-1.43%
Cash On Cash
6.19%
Cap Rate
1.01
DSCR
$3,592
Rent
-$122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,592 income − $3,714 expenses = $122 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,080
Closing costs
1%
$4,004
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,592
Total Expenses
$3,714
Mortgage P&I
57%
$2,044
Property Taxes
9%
$308
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$431
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$395