Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.86% first-year return on $102k initial cash invested.
-11.86%
Cash On Cash
3.11%
Cap Rate
0.53
DSCR
$1,948
Rent
-$1,008
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.2%
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
$1,948
Total Expenses
$2,956
Mortgage P&I
101%
$1,968
Property Taxes
10%
$186
Home Insurance
7%
$140
HOA
0%
$0
Property Management
12%
$234
CapEx
4%
$78
Vacancy
3%
$58
Maintenance
4%
$78
Other
11%
$214