Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.22% first-year return on $102k initial cash invested.
-1.22%
Cash On Cash
6.12%
Cap Rate
1.03
DSCR
$4,038
Rent
-$104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,038 income − $4,142 expenses = $104 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
$4,038
Total Expenses
$4,142
Mortgage P&I
49%
$1,982
Property Taxes
16%
$646
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$485
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$444