Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.87% first-year return on $102k initial cash invested.
-9.87%
Cash On Cash
4.09%
Cap Rate
0.65
DSCR
$2,409
Rent
-$839
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,409 income − $3,248 expenses = $839 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,409
Total Expenses
$3,248
Mortgage P&I
87%
$2,107
Property Taxes
8%
$183
Home Insurance
6%
$140
HOA
0%
$0
Property Management
12%
$289
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$265