Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.05% first-year return on $102k initial cash invested.
-8.05%
Cash On Cash
4.92%
Cap Rate
0.75
DSCR
$3,256
Rent
-$684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,256 income − $3,940 expenses = $684 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,920
Closing costs
1%
$3,996
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,256
Total Expenses
$3,940
Mortgage P&I
67%
$2,193
Property Taxes
11%
$373
Home Insurance
4%
$140
HOA
4%
$127
Property Management
12%
$391
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$358