Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.85% first-year return on $102k initial cash invested.
-5.85%
Cash On Cash
5.53%
Cap Rate
0.84
DSCR
$3,381
Rent
-$496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,381 income − $3,877 expenses = $496 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
7.4%
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
$3,381
Total Expenses
$3,877
Mortgage P&I
65%
$2,201
Property Taxes
10%
$324
Home Insurance
4%
$140
HOA
2%
$63
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$372