Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.75% first-year return on $102k initial cash invested.
-5.75%
Cash On Cash
4.94%
Cap Rate
0.82
DSCR
$3,240
Rent
-$490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,240 income − $3,730 expenses = $490 out of pocket
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,240
Closing costs
1%
$4,012
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,240
Total Expenses
$3,730
Mortgage P&I
62%
$2,010
Property Taxes
14%
$459
Home Insurance
4%
$145
HOA
0%
$14
Property Management
12%
$389
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$356