Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.57% first-year return on $103k initial cash invested.
-5.57%
Cash On Cash
4.94%
Cap Rate
0.82
DSCR
$2,913
Rent
-$476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,913 income − $3,389 expenses = $476 out of pocket
Investment Breakdown
|
Purchase Price
$402k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,913
Total Expenses
$3,389
Mortgage P&I
69%
$2,016
Property Taxes
8%
$238
Home Insurance
5%
$144
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$87
Maintenance
4%
$117
Other
11%
$320