Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.69% first-year return on $103k initial cash invested.
-9.69%
Cash On Cash
3.97%
Cap Rate
0.64
DSCR
$2,205
Rent
-$832
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,205 income − $3,037 expenses = $832 out of pocket
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,000
Closing costs
1%
$4,050
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,205
Total Expenses
$3,037
Mortgage P&I
95%
$2,085
Property Taxes
3%
$60
Home Insurance
6%
$142
HOA
0%
$0
Property Management
12%
$265
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$243