Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.11% first-year return on $102k initial cash invested.
-3.11%
Cash On Cash
5.62%
Cap Rate
0.93
DSCR
$3,261
Rent
-$266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,261 income − $3,527 expenses = $266 out of pocket
Investment Breakdown
|
Purchase Price
$402k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,460
Closing costs
1%
$4,023
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,261
Total Expenses
$3,527
Mortgage P&I
62%
$2,021
Property Taxes
8%
$253
Home Insurance
4%
$145
HOA
0%
$0
Property Management
12%
$391
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$359