Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.82% first-year return on $102k initial cash invested.
-6.82%
Cash On Cash
5.3%
Cap Rate
0.79
DSCR
$3,063
Rent
-$582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,063 income − $3,645 expenses = $582 out of pocket
Investment Breakdown
|
Purchase Price
$402k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,440
Closing costs
1%
$4,022
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,063
Total Expenses
$3,645
Mortgage P&I
73%
$2,236
Property Taxes
5%
$158
Home Insurance
5%
$144
HOA
2%
$64
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$337