Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.26% first-year return on $102k initial cash invested.
-1.26%
Cash On Cash
6.11%
Cap Rate
1.02
DSCR
$3,692
Rent
-$107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,692 income − $3,799 expenses = $107 out of pocket
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,640
Closing costs
1%
$3,982
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,692
Total Expenses
$3,799
Mortgage P&I
54%
$1,987
Property Taxes
11%
$389
Home Insurance
4%
$142
HOA
1%
$25
Property Management
12%
$443
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$406