Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.55% first-year return on $102k initial cash invested.
-0.55%
Cash On Cash
6.26%
Cap Rate
1.05
DSCR
$3,826
Rent
-$47
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,826 income − $3,873 expenses = $47 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,820
Closing costs
1%
$3,991
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,826
Total Expenses
$3,873
Mortgage P&I
52%
$1,975
Property Taxes
12%
$457
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$459
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$421