Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.44% first-year return on $102k initial cash invested.
-12.44%
Cash On Cash
3.2%
Cap Rate
0.53
DSCR
$2,788
Rent
-$1,055
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,788 income − $3,843 expenses = $1,055 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,780
Closing costs
1%
$3,989
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,788
Total Expenses
$3,843
Mortgage P&I
72%
$2,008
Property Taxes
27%
$745
Home Insurance
5%
$140
HOA
0%
$0
Property Management
12%
$335
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$307