Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.25% first-year return on $102k initial cash invested.
-0.25%
Cash On Cash
6.64%
Cap Rate
1.07
DSCR
$4,311
Rent
-$21
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,311 income − $4,332 expenses = $21 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%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,311
Total Expenses
$4,332
Mortgage P&I
48%
$2,061
Property Taxes
15%
$667
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$517
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$474