Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.06% first-year return on $102k initial cash invested.
-16.06%
Cash On Cash
2.08%
Cap Rate
0.35
DSCR
$1,450
Rent
-$1,365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,450 income − $2,815 expenses = $1,365 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,450
Total Expenses
$2,815
Mortgage P&I
138%
$2,000
Property Taxes
12%
$181
Home Insurance
10%
$140
HOA
0%
$0
Property Management
12%
$174
CapEx
4%
$58
Vacancy
3%
$44
Maintenance
4%
$58
Other
11%
$160