Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.09% first-year return on $102k initial cash invested.
-4.09%
Cash On Cash
5.97%
Cap Rate
0.91
DSCR
$3,574
Rent
-$347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,574 income − $3,921 expenses = $347 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,574
Total Expenses
$3,921
Mortgage P&I
61%
$2,190
Property Taxes
11%
$376
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$429
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$393