Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.73% first-year return on $103k initial cash invested.
-3.73%
Cash On Cash
5.75%
Cap Rate
0.91
DSCR
$3,280
Rent
-$319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,280 income − $3,599 expenses = $319 out of pocket
Investment Breakdown
|
Purchase Price
$402k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,480
Closing costs
1%
$4,024
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,280
Total Expenses
$3,599
Mortgage P&I
64%
$2,115
Property Taxes
7%
$224
Home Insurance
4%
$145
HOA
0%
$0
Property Management
12%
$394
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$361