Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.51% first-year return on $102k initial cash invested.
-2.51%
Cash On Cash
5.56%
Cap Rate
0.96
DSCR
$3,352
Rent
-$213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.1%
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
$3,352
Total Expenses
$3,565
Mortgage P&I
58%
$1,934
Property Taxes
10%
$351
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369