Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.21% first-year return on $102k initial cash invested.
-4.21%
Cash On Cash
5.39%
Cap Rate
0.89
DSCR
$3,348
Rent
-$358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,348 income − $3,706 expenses = $358 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,995
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,348
Total Expenses
$3,706
Mortgage P&I
60%
$2,019
Property Taxes
12%
$409
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368