Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.28% first-year return on $102k initial cash invested.
-4.28%
Cash On Cash
5.48%
Cap Rate
0.88
DSCR
$3,060
Rent
-$363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,060 income − $3,423 expenses = $363 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,060
Total Expenses
$3,423
Mortgage P&I
67%
$2,064
Property Taxes
6%
$174
Home Insurance
5%
$145
HOA
0%
$0
Property Management
12%
$367
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$337