This property looks like a bad Mid-Term investment with a projected -6.77% first-year return on $102k initial cash invested.
-6.77%
Cash On Cash
4.8%
Cap Rate
0.77
DSCR
$2,601
Rent
-$575
Cashflow
Cash Flow
$2,601 income − $3,176 expenses = $575 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,601
Total Expenses
$3,176
Mortgage P&I
80%
$2,072
Property Taxes
3%
$80
Home Insurance
5%
$140
HOA
0%
$0
Property Management
12%
$312
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$286