Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.92% first-year return on $104k initial cash invested.
-1.92%
Cash On Cash
6.28%
Cap Rate
0.99
DSCR
$3,592
Rent
-$166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,592 income − $3,758 expenses = $166 out of pocket
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,840
Closing costs
1%
$4,092
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,592
Total Expenses
$3,758
Mortgage P&I
60%
$2,163
Property Taxes
6%
$226
Home Insurance
4%
$147
HOA
0%
$0
Property Management
12%
$431
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$395