Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.53% first-year return on $102k initial cash invested.
-1.53%
Cash On Cash
6.27%
Cap Rate
1
DSCR
$3,333
Rent
-$130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,333 income − $3,463 expenses = $130 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,998
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,333
Total Expenses
$3,463
Mortgage P&I
63%
$2,086
Property Taxes
3%
$104
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$367