Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.75% first-year return on $102k initial cash invested.
-10.75%
Cash On Cash
3.7%
Cap Rate
0.6
DSCR
$2,314
Rent
-$917
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,314 income − $3,231 expenses = $917 out of pocket
Investment Breakdown
|
Purchase Price
$402k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,340
Closing costs
1%
$4,017
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,314
Total Expenses
$3,231
Mortgage P&I
89%
$2,064
Property Taxes
5%
$106
Home Insurance
12%
$273
HOA
0%
$0
Property Management
12%
$278
CapEx
4%
$93
Vacancy
3%
$69
Maintenance
4%
$93
Other
11%
$255