Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.56% first-year return on $103k initial cash invested.
-3.56%
Cash On Cash
6.13%
Cap Rate
0.93
DSCR
$3,736
Rent
-$307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,736 income − $4,043 expenses = $307 out of pocket
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,280
Closing costs
1%
$4,064
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,736
Total Expenses
$4,043
Mortgage P&I
60%
$2,234
Property Taxes
5%
$179
Home Insurance
4%
$144
HOA
6%
$217
Property Management
12%
$448
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$411