Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.49% first-year return on $102k initial cash invested.
-4.49%
Cash On Cash
5.44%
Cap Rate
0.88
DSCR
$3,150
Rent
-$382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,150 income − $3,532 expenses = $382 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
$3,150
Total Expenses
$3,532
Mortgage P&I
66%
$2,070
Property Taxes
7%
$212
Home Insurance
4%
$140
HOA
1%
$40
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346