Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.4% first-year return on $102k initial cash invested.
-1.4%
Cash On Cash
6.24%
Cap Rate
1.01
DSCR
$3,720
Rent
-$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,720 income − $3,839 expenses = $119 out of pocket
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,680
Closing costs
1%
$3,984
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,720
Total Expenses
$3,839
Mortgage P&I
55%
$2,041
Property Taxes
11%
$393
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$446
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$409