Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.78% first-year return on $103k initial cash invested.
-0.78%
Cash On Cash
6.42%
Cap Rate
1.04
DSCR
$3,994
Rent
-$67
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,994 income − $4,061 expenses = $67 out of pocket
Investment Breakdown
|
Purchase Price
$404k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,760
Closing costs
1%
$4,038
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,994
Total Expenses
$4,061
Mortgage P&I
52%
$2,068
Property Taxes
12%
$490
Home Insurance
4%
$145
HOA
0%
$0
Property Management
12%
$479
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$439