Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.29% first-year return on $102k initial cash invested.
-9.29%
Cash On Cash
4.45%
Cap Rate
0.69
DSCR
$2,901
Rent
-$787
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,901 income − $3,688 expenses = $787 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,700
Closing costs
1%
$3,985
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,901
Total Expenses
$3,688
Mortgage P&I
74%
$2,150
Property Taxes
14%
$392
Home Insurance
5%
$140
HOA
1%
$20
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319