Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.84% first-year return on $102k initial cash invested.
-12.84%
Cash On Cash
2.94%
Cap Rate
0.49
DSCR
$1,602
Rent
-$1,089
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,602 income − $2,691 expenses = $1,089 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,602
Total Expenses
$2,691
Mortgage P&I
125%
$2,004
Property Taxes
0%
$3
Home Insurance
9%
$140
HOA
0%
$0
Property Management
12%
$192
CapEx
4%
$64
Vacancy
3%
$48
Maintenance
4%
$64
Other
11%
$176