Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.67% first-year return on $102k initial cash invested.
-6.67%
Cash On Cash
4.72%
Cap Rate
0.78
DSCR
$2,780
Rent
-$567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,780 income − $3,347 expenses = $567 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,780
Total Expenses
$3,347
Mortgage P&I
73%
$2,029
Property Taxes
8%
$233
Home Insurance
5%
$140
HOA
0%
$0
Property Management
12%
$334
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$306