Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.93% first-year return on $102k initial cash invested.
-13.93%
Cash On Cash
2.75%
Cap Rate
0.45
DSCR
$2,014
Rent
-$1,182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,014 income − $3,196 expenses = $1,182 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,014
Total Expenses
$3,196
Mortgage P&I
100%
$2,016
Property Taxes
18%
$354
Home Insurance
7%
$140
HOA
0%
$0
Property Management
12%
$242
CapEx
4%
$81
Vacancy
3%
$60
Maintenance
4%
$81
Other
11%
$222