Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.07% first-year return on $102k initial cash invested.
-16.07%
Cash On Cash
2.28%
Cap Rate
0.37
DSCR
$1,646
Rent
-$1,366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,646 income − $3,012 expenses = $1,366 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,646
Total Expenses
$3,012
Mortgage P&I
125%
$2,059
Property Taxes
15%
$253
Home Insurance
9%
$140
HOA
0%
$0
Property Management
12%
$198
CapEx
4%
$66
Vacancy
3%
$49
Maintenance
4%
$66
Other
11%
$181