Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.98% first-year return on $102k initial cash invested.
-3.98%
Cash On Cash
5.88%
Cap Rate
0.91
DSCR
$3,532
Rent
-$338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,532 income − $3,870 expenses = $338 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
7.1%
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
$3,532
Total Expenses
$3,870
Mortgage P&I
61%
$2,156
Property Taxes
11%
$373
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$389