Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.63% first-year return on $102k initial cash invested.
-1.63%
Cash On Cash
6.28%
Cap Rate
1
DSCR
$3,597
Rent
-$138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,597 income − $3,735 expenses = $138 out of pocket
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,640
Closing costs
1%
$3,982
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,597
Total Expenses
$3,735
Mortgage P&I
58%
$2,078
Property Taxes
7%
$268
Home Insurance
4%
$140
HOA
1%
$25
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396