Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.81% first-year return on $102k initial cash invested.
-0.81%
Cash On Cash
6.46%
Cap Rate
1.04
DSCR
$3,746
Rent
-$69
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,746 income − $3,815 expenses = $69 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%
$79,900
Closing costs
1%
$3,995
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,746
Total Expenses
$3,815
Mortgage P&I
55%
$2,068
Property Taxes
9%
$333
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412