Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.48% first-year return on $102k initial cash invested.
-7.48%
Cash On Cash
4.9%
Cap Rate
0.77
DSCR
$3,902
Rent
-$634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,902 income − $4,536 expenses = $634 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,720
Closing costs
1%
$3,986
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,902
Total Expenses
$4,536
Mortgage P&I
54%
$2,107
Property Taxes
20%
$781
Home Insurance
4%
$147
HOA
4%
$175
Property Management
12%
$468
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$429