Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.66% first-year return on $103k initial cash invested.
-2.66%
Cash On Cash
6.33%
Cap Rate
0.96
DSCR
$3,600
Rent
-$228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,600 income − $3,828 expenses = $228 out of pocket
Investment Breakdown
|
Purchase Price
$404k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,780
Closing costs
1%
$4,039
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,600
Total Expenses
$3,828
Mortgage P&I
62%
$2,216
Property Taxes
5%
$176
Home Insurance
4%
$142
HOA
2%
$70
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396