Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.73% first-year return on $102k initial cash invested.
-3.73%
Cash On Cash
5.42%
Cap Rate
0.91
DSCR
$3,550
Rent
-$318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,550 income − $3,868 expenses = $318 out of pocket
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,280
Closing costs
1%
$4,014
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,550
Total Expenses
$3,868
Mortgage P&I
56%
$1,990
Property Taxes
15%
$532
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390