Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.17% first-year return on $102k initial cash invested.
-2.17%
Cash On Cash
6.51%
Cap Rate
0.99
DSCR
$3,822
Rent
-$185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,822 income − $4,007 expenses = $185 out of pocket
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,160
Closing costs
1%
$4,008
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,822
Total Expenses
$4,007
Mortgage P&I
58%
$2,208
Property Taxes
8%
$304
Home Insurance
4%
$145
HOA
1%
$50
Property Management
12%
$459
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$420