Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.07% first-year return on $102k initial cash invested.
-5.07%
Cash On Cash
5.22%
Cap Rate
0.85
DSCR
$3,375
Rent
-$430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,375 income − $3,805 expenses = $430 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,820
Closing costs
1%
$3,991
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,375
Total Expenses
$3,805
Mortgage P&I
60%
$2,031
Property Taxes
14%
$462
Home Insurance
4%
$140
HOA
1%
$25
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371