Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.12% first-year return on $102k initial cash invested.
-3.12%
Cash On Cash
5.58%
Cap Rate
0.94
DSCR
$3,756
Rent
-$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,756 income − $4,021 expenses = $265 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,756
Total Expenses
$4,021
Mortgage P&I
53%
$1,974
Property Taxes
17%
$630
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$451
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413