Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.84% first-year return on $102k initial cash invested.
-8.84%
Cash On Cash
4.62%
Cap Rate
0.71
DSCR
$2,862
Rent
-$751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,862 income − $3,613 expenses = $751 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,862
Total Expenses
$3,613
Mortgage P&I
76%
$2,176
Property Taxes
11%
$325
Home Insurance
5%
$140
HOA
0%
$0
Property Management
12%
$343
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$315