Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.16% first-year return on $102k initial cash invested.
-3.16%
Cash On Cash
5.77%
Cap Rate
0.94
DSCR
$3,628
Rent
-$270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,628 income − $3,898 expenses = $270 out of pocket
Investment Breakdown
|
Purchase Price
$402k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,400
Closing costs
1%
$4,020
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,628
Total Expenses
$3,898
Mortgage P&I
57%
$2,059
Property Taxes
13%
$462
Home Insurance
4%
$144
HOA
0%
$0
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$399