Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.26% first-year return on $102k initial cash invested.
-12.26%
Cash On Cash
3.42%
Cap Rate
0.55
DSCR
$2,314
Rent
-$1,042
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,314 income − $3,356 expenses = $1,042 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%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,314
Total Expenses
$3,356
Mortgage P&I
90%
$2,089
Property Taxes
15%
$339
Home Insurance
6%
$140
HOA
0%
$0
Property Management
12%
$278
CapEx
4%
$93
Vacancy
3%
$69
Maintenance
4%
$93
Other
11%
$255