Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.47% first-year return on $102k initial cash invested.
-3.47%
Cash On Cash
5.88%
Cap Rate
0.93
DSCR
$3,544
Rent
-$295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,544 income − $3,839 expenses = $295 out of pocket
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,100
Closing costs
1%
$4,005
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,544
Total Expenses
$3,839
Mortgage P&I
60%
$2,114
Property Taxes
11%
$378
Home Insurance
4%
$142
HOA
0%
$0
Property Management
12%
$425
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390