Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.8% first-year return on $102k initial cash invested.
-5.8%
Cash On Cash
4.88%
Cap Rate
0.82
DSCR
$3,204
Rent
-$492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,204 income − $3,696 expenses = $492 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,780
Closing costs
1%
$3,989
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,204
Total Expenses
$3,696
Mortgage P&I
62%
$1,985
Property Taxes
15%
$483
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352