Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.97% first-year return on $103k initial cash invested.
-3.97%
Cash On Cash
5.67%
Cap Rate
0.91
DSCR
$3,873
Rent
-$342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,873 income − $4,215 expenses = $342 out of pocket
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,873
Total Expenses
$4,215
Mortgage P&I
54%
$2,107
Property Taxes
13%
$492
Home Insurance
4%
$147
HOA
4%
$152
Property Management
12%
$465
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$426