Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.05% first-year return on $102k initial cash invested.
-1.05%
Cash On Cash
6.33%
Cap Rate
1.03
DSCR
$3,555
Rent
-$89
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,555 income − $3,644 expenses = $89 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
$3,555
Total Expenses
$3,644
Mortgage P&I
58%
$2,058
Property Taxes
7%
$237
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$427
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$391