Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.34% first-year return on $103k initial cash invested.
-0.34%
Cash On Cash
6.37%
Cap Rate
1.06
DSCR
$3,646
Rent
-$29
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,646 income − $3,675 expenses = $29 out of pocket
Investment Breakdown
|
Purchase Price
$404k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,840
Closing costs
1%
$4,042
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,646
Total Expenses
$3,675
Mortgage P&I
56%
$2,028
Property Taxes
6%
$204
Home Insurance
4%
$143
HOA
2%
$60
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$401