Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.59% first-year return on $103k initial cash invested.
-6.59%
Cash On Cash
4.84%
Cap Rate
0.79
DSCR
$3,188
Rent
-$568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,188 income − $3,756 expenses = $568 out of pocket
Investment Breakdown
|
Purchase Price
$407k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,420
Closing costs
1%
$4,071
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,188
Total Expenses
$3,756
Mortgage P&I
65%
$2,082
Property Taxes
14%
$438
Home Insurance
5%
$150
HOA
0%
$0
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351