Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4% first-year return on $102k initial cash invested.
-4%
Cash On Cash
5.3%
Cap Rate
0.91
DSCR
$3,933
Rent
-$340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,933
Total Expenses
$4,273
Mortgage P&I
50%
$1,949
Property Taxes
19%
$759
Home Insurance
4%
$140
HOA
2%
$88
Property Management
12%
$472
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$433