Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.46% first-year return on $102k initial cash invested.
-7.46%
Cash On Cash
4.77%
Cap Rate
0.76
DSCR
$2,979
Rent
-$633
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,979 income − $3,612 expenses = $633 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,979
Total Expenses
$3,612
Mortgage P&I
71%
$2,101
Property Taxes
12%
$359
Home Insurance
5%
$140
HOA
0%
$0
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$328