Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.09% first-year return on $102k initial cash invested.
-5.09%
Cash On Cash
5.24%
Cap Rate
0.85
DSCR
$3,126
Rent
-$432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,126 income − $3,558 expenses = $432 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,126
Total Expenses
$3,558
Mortgage P&I
66%
$2,048
Property Taxes
10%
$307
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344