Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.61% first-year return on $102k initial cash invested.
-10.61%
Cash On Cash
3.74%
Cap Rate
0.61
DSCR
$2,222
Rent
-$902
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,222 income − $3,124 expenses = $902 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%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,222
Total Expenses
$3,124
Mortgage P&I
93%
$2,059
Property Taxes
8%
$169
Home Insurance
6%
$140
HOA
0%
$0
Property Management
12%
$267
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$244