Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.25% first-year return on $102k initial cash invested.
-2.25%
Cash On Cash
5.91%
Cap Rate
0.97
DSCR
$3,219
Rent
-$191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,219 income − $3,410 expenses = $191 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,219
Total Expenses
$3,410
Mortgage P&I
63%
$2,028
Property Taxes
4%
$142
Home Insurance
5%
$145
HOA
0%
$0
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$354