Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.59% first-year return on $104k initial cash invested.
-7.59%
Cash On Cash
4.65%
Cap Rate
0.75
DSCR
$2,970
Rent
-$657
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,970 income − $3,627 expenses = $657 out of pocket
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,800
Closing costs
1%
$4,090
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,970
Total Expenses
$3,627
Mortgage P&I
71%
$2,122
Property Taxes
11%
$329
Home Insurance
5%
$149
HOA
1%
$17
Property Management
12%
$356
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$327