Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.22% first-year return on $102k initial cash invested.
-5.22%
Cash On Cash
5.72%
Cap Rate
0.86
DSCR
$3,063
Rent
-$444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,063 income − $3,507 expenses = $444 out of pocket
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
7.5%
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
$3,063
Total Expenses
$3,507
Mortgage P&I
73%
$2,232
Property Taxes
3%
$84
Home Insurance
5%
$148
HOA
0%
$0
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$337