Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.03% first-year return on $102k initial cash invested.
-14.03%
Cash On Cash
2.9%
Cap Rate
0.46
DSCR
$1,791
Rent
-$1,192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,791 income − $2,983 expenses = $1,192 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,791
Total Expenses
$2,983
Mortgage P&I
116%
$2,085
Property Taxes
8%
$148
Home Insurance
8%
$140
HOA
0%
$0
Property Management
12%
$215
CapEx
4%
$72
Vacancy
3%
$54
Maintenance
4%
$72
Other
11%
$197