Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.61% first-year return on $102k initial cash invested.
-3.61%
Cash On Cash
5.48%
Cap Rate
0.91
DSCR
$3,232
Rent
-$308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,232 income − $3,540 expenses = $308 out of pocket
Investment Breakdown
|
Purchase Price
$402k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,340
Closing costs
1%
$4,017
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,232
Total Expenses
$3,540
Mortgage P&I
62%
$2,012
Property Taxes
9%
$276
Home Insurance
4%
$143
HOA
0%
$10
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$356