Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.86% first-year return on $102k initial cash invested.
-9.86%
Cash On Cash
4.65%
Cap Rate
0.68
DSCR
$2,662
Rent
-$836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,662 income − $3,498 expenses = $836 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
7.7%
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
$2,662
Total Expenses
$3,498
Mortgage P&I
86%
$2,276
Property Taxes
7%
$178
Home Insurance
5%
$140
HOA
0%
$0
Property Management
12%
$319
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$293