Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.16% first-year return on $102k initial cash invested.
-0.16%
Cash On Cash
7.18%
Cap Rate
1.08
DSCR
$4,672
Rent
-$14
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,672 income − $4,686 expenses = $14 out of pocket
Investment Breakdown
|
Purchase Price
$402k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,360
Closing costs
1%
$4,018
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,672
Total Expenses
$4,686
Mortgage P&I
48%
$2,232
Property Taxes
15%
$711
Home Insurance
3%
$154
HOA
0%
$0
Property Management
12%
$561
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$514