Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.25% first-year return on $102k initial cash invested.
-3.25%
Cash On Cash
5.55%
Cap Rate
0.93
DSCR
$3,472
Rent
-$276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,472 income − $3,748 expenses = $276 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,472
Total Expenses
$3,748
Mortgage P&I
57%
$1,987
Property Taxes
13%
$440
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382