Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.25% first-year return on $102k initial cash invested.
-4.25%
Cash On Cash
5.2%
Cap Rate
0.88
DSCR
$3,154
Rent
-$361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,154 income − $3,515 expenses = $361 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,154
Total Expenses
$3,515
Mortgage P&I
62%
$1,968
Property Taxes
11%
$335
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$347