Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.12% first-year return on $102k initial cash invested.
-3.12%
Cash On Cash
5.49%
Cap Rate
0.93
DSCR
$3,128
Rent
-$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,128 income − $3,393 expenses = $265 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,128
Total Expenses
$3,393
Mortgage P&I
63%
$1,965
Property Taxes
7%
$225
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344