Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.91% first-year return on $102k initial cash invested.
-1.91%
Cash On Cash
6.17%
Cap Rate
0.99
DSCR
$3,411
Rent
-$162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,411 income − $3,573 expenses = $162 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,740
Closing costs
1%
$3,987
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,411
Total Expenses
$3,573
Mortgage P&I
61%
$2,075
Property Taxes
6%
$192
Home Insurance
4%
$140
HOA
0%
$8
Property Management
12%
$409
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$375