Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.19% first-year return on $104k initial cash invested.
-23.19%
Cash On Cash
0.45%
Cap Rate
0.07
DSCR
$1,809
Rent
-$2,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,809 income − $3,812 expenses = $2,003 out of pocket
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,560
Closing costs
1%
$4,078
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,809
Total Expenses
$3,812
Mortgage P&I
115%
$2,084
Property Taxes
36%
$659
Home Insurance
25%
$455
HOA
0%
$0
Property Management
12%
$217
CapEx
4%
$72
Vacancy
3%
$54
Maintenance
4%
$72
Other
11%
$199