Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.35% first-year return on $103k initial cash invested.
-10.35%
Cash On Cash
4.38%
Cap Rate
0.66
DSCR
$2,970
Rent
-$885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,970 income − $3,855 expenses = $885 out of pocket
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,600
Closing costs
1%
$4,030
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,970
Total Expenses
$3,855
Mortgage P&I
75%
$2,236
Property Taxes
12%
$345
Home Insurance
5%
$147
HOA
4%
$117
Property Management
12%
$356
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$327