Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.09% first-year return on $102k initial cash invested.
-5.09%
Cash On Cash
5.7%
Cap Rate
0.87
DSCR
$3,524
Rent
-$431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,524 income − $3,955 expenses = $431 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,720
Closing costs
1%
$3,986
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,524
Total Expenses
$3,955
Mortgage P&I
62%
$2,183
Property Taxes
10%
$356
Home Insurance
4%
$150
HOA
2%
$67
Property Management
12%
$423
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$388