Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.33% first-year return on $102k initial cash invested.
-5.33%
Cash On Cash
5.2%
Cap Rate
0.84
DSCR
$3,028
Rent
-$454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,028 income − $3,482 expenses = $454 out of pocket
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,260
Closing costs
1%
$4,013
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,028
Total Expenses
$3,482
Mortgage P&I
68%
$2,073
Property Taxes
7%
$207
Home Insurance
5%
$144
HOA
1%
$29
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$333