Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.27% first-year return on $102k initial cash invested.
-8.27%
Cash On Cash
4.23%
Cap Rate
0.71
DSCR
$3,148
Rent
-$701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,148 income − $3,849 expenses = $701 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%
$79,760
Closing costs
1%
$3,988
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,148
Total Expenses
$3,849
Mortgage P&I
63%
$1,981
Property Taxes
21%
$672
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346