Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.41% first-year return on $102k initial cash invested.
-2.41%
Cash On Cash
5.63%
Cap Rate
0.96
DSCR
$3,114
Rent
-$205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,114
Total Expenses
$3,319
Mortgage P&I
63%
$1,956
Property Taxes
2%
$75
Home Insurance
5%
$140
HOA
3%
$88
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$93
Maintenance
4%
$125
Other
11%
$343