This property looks like a bad Mid-Term investment with a projected -4.14% first-year return on $102k initial cash invested.
-4.14%
Cash On Cash
5.79%
Cap Rate
0.9
DSCR
$3,368
Rent
-$352
Cashflow
Cash Flow
$3,368 income − $3,720 expenses = $352 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
7.1%
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
$3,368
Total Expenses
$3,720
Mortgage P&I
64%
$2,147
Property Taxes
9%
$288
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$370