Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.87% first-year return on $102k initial cash invested.
-4.87%
Cash On Cash
5.37%
Cap Rate
0.87
DSCR
$3,586
Rent
-$413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,586 income − $3,999 expenses = $413 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,740
Closing costs
1%
$3,987
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,586
Total Expenses
$3,999
Mortgage P&I
57%
$2,055
Property Taxes
16%
$582
Home Insurance
4%
$144
HOA
0%
$0
Property Management
12%
$430
CapEx
4%
$143
Vacancy
3%
$108
Maintenance
4%
$143
Other
11%
$394