Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.15% first-year return on $102k initial cash invested.
-0.15%
Cash On Cash
6.64%
Cap Rate
1.07
DSCR
$3,876
Rent
-$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,876 income − $3,889 expenses = $13 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,960
Closing costs
1%
$3,998
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,876
Total Expenses
$3,889
Mortgage P&I
53%
$2,071
Property Taxes
9%
$361
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$465
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$426