Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.09% first-year return on $102k initial cash invested.
-18.09%
Cash On Cash
1.69%
Cap Rate
0.28
DSCR
$1,770
Rent
-$1,531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,770 income − $3,301 expenses = $1,531 out of pocket
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,600
Closing costs
1%
$3,980
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,770
Total Expenses
$3,301
Mortgage P&I
114%
$2,019
Property Taxes
31%
$541
Home Insurance
8%
$139
HOA
0%
$0
Property Management
12%
$212
CapEx
4%
$71
Vacancy
3%
$53
Maintenance
4%
$71
Other
11%
$195