Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.4% first-year return on $102k initial cash invested.
-2.4%
Cash On Cash
5.85%
Cap Rate
0.98
DSCR
$3,964
Rent
-$204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,964 income − $4,168 expenses = $204 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,964
Total Expenses
$4,168
Mortgage P&I
50%
$1,994
Property Taxes
16%
$635
Home Insurance
4%
$140
HOA
1%
$50
Property Management
12%
$476
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$436