Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.86% first-year return on $102k initial cash invested.
-5.86%
Cash On Cash
4.94%
Cap Rate
0.82
DSCR
$3,378
Rent
-$499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,378 income − $3,877 expenses = $499 out of pocket
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,120
Closing costs
1%
$4,006
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,378
Total Expenses
$3,877
Mortgage P&I
60%
$2,014
Property Taxes
17%
$568
Home Insurance
4%
$147
HOA
0%
$0
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$372