Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.05% first-year return on $102k initial cash invested.
-9.05%
Cash On Cash
4.07%
Cap Rate
0.68
DSCR
$3,171
Rent
-$769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,171 income − $3,940 expenses = $769 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,171
Total Expenses
$3,940
Mortgage P&I
63%
$1,998
Property Taxes
23%
$723
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$349