Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.34% first-year return on $102k initial cash invested.
-4.34%
Cash On Cash
5.37%
Cap Rate
0.88
DSCR
$3,123
Rent
-$369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,123 income − $3,492 expenses = $369 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,123
Total Expenses
$3,492
Mortgage P&I
65%
$2,032
Property Taxes
8%
$257
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344