Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.64% first-year return on $104k initial cash invested.
-16.64%
Cash On Cash
2.17%
Cap Rate
0.35
DSCR
$1,899
Rent
-$1,441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,899 income − $3,340 expenses = $1,441 out of pocket
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,800
Closing costs
1%
$4,090
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,899
Total Expenses
$3,340
Mortgage P&I
111%
$2,105
Property Taxes
23%
$446
Home Insurance
8%
$143
HOA
0%
$0
Property Management
12%
$228
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$209