Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.84% first-year return on $102k initial cash invested.
-2.84%
Cash On Cash
5.68%
Cap Rate
0.95
DSCR
$3,448
Rent
-$241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,448 income − $3,689 expenses = $241 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,448
Total Expenses
$3,689
Mortgage P&I
58%
$1,991
Property Taxes
5%
$156
Home Insurance
4%
$140
HOA
7%
$230
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379