Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.68% first-year return on $102k initial cash invested.
-5.68%
Cash On Cash
5.33%
Cap Rate
0.84
DSCR
$3,333
Rent
-$485
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,333 income − $3,818 expenses = $485 out of pocket
Investment Breakdown
|
Purchase Price
$402k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,400
Closing costs
1%
$4,020
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,333
Total Expenses
$3,818
Mortgage P&I
64%
$2,136
Property Taxes
12%
$400
Home Insurance
4%
$149
HOA
0%
$0
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$367