Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.59% first-year return on $102k initial cash invested.
-13.59%
Cash On Cash
2.64%
Cap Rate
0.45
DSCR
$2,044
Rent
-$1,155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,044 income − $3,199 expenses = $1,155 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,044
Total Expenses
$3,199
Mortgage P&I
96%
$1,954
Property Taxes
20%
$410
Home Insurance
7%
$140
HOA
0%
$0
Property Management
12%
$245
CapEx
4%
$82
Vacancy
3%
$61
Maintenance
4%
$82
Other
11%
$225