Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.51% first-year return on $102k initial cash invested.
-1.51%
Cash On Cash
6.47%
Cap Rate
1.01
DSCR
$3,518
Rent
-$129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,518 income − $3,647 expenses = $129 out of pocket
Investment Breakdown
|
Purchase Price
$402k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,360
Closing costs
1%
$4,018
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,518
Total Expenses
$3,647
Mortgage P&I
61%
$2,155
Property Taxes
4%
$152
Home Insurance
4%
$143
HOA
0%
$0
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$387