Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.47% first-year return on $102k initial cash invested.
-9.47%
Cash On Cash
4.58%
Cap Rate
0.69
DSCR
$3,270
Rent
-$805
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,270 income − $4,075 expenses = $805 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,270
Total Expenses
$4,075
Mortgage P&I
67%
$2,201
Property Taxes
19%
$622
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$392
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$360