Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.76% first-year return on $102k initial cash invested.
-1.76%
Cash On Cash
6.02%
Cap Rate
1.01
DSCR
$4,072
Rent
-$150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,072 income − $4,222 expenses = $150 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,060
Closing costs
1%
$4,003
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,072
Total Expenses
$4,222
Mortgage P&I
49%
$1,996
Property Taxes
17%
$701
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$489
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$448