Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.5% first-year return on $103k initial cash invested.
-0.5%
Cash On Cash
6.39%
Cap Rate
1.06
DSCR
$3,894
Rent
-$43
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,894 income − $3,937 expenses = $43 out of pocket
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,020
Closing costs
1%
$4,051
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,894
Total Expenses
$3,937
Mortgage P&I
53%
$2,045
Property Taxes
5%
$201
Home Insurance
4%
$149
HOA
6%
$218
Property Management
12%
$467
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$428