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
5.5%
Cap Rate
0.89
DSCR
$3,424
Rent
-$362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,424 income − $3,786 expenses = $362 out of pocket
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,140
Closing costs
1%
$4,007
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,424
Total Expenses
$3,786
Mortgage P&I
60%
$2,060
Property Taxes
12%
$420
Home Insurance
4%
$141
HOA
0%
$0
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377