Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.72% first-year return on $102k initial cash invested.
-1.72%
Cash On Cash
6%
Cap Rate
1
DSCR
$3,550
Rent
-$146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,550 income − $3,696 expenses = $146 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,820
Closing costs
1%
$3,991
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,550
Total Expenses
$3,696
Mortgage P&I
56%
$1,999
Property Taxes
9%
$316
Home Insurance
4%
$140
HOA
1%
$35
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390