Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.64% first-year return on $102k initial cash invested.
-0.64%
Cash On Cash
6.24%
Cap Rate
1.04
DSCR
$3,434
Rent
-$54
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,434 income − $3,488 expenses = $54 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,434
Total Expenses
$3,488
Mortgage P&I
58%
$1,991
Property Taxes
6%
$190
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$412
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$378