Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.34% first-year return on $103k initial cash invested.
-3.34%
Cash On Cash
5.54%
Cap Rate
0.92
DSCR
$3,123
Rent
-$288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,123 income − $3,411 expenses = $288 out of pocket
Investment Breakdown
|
Purchase Price
$407k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,420
Closing costs
1%
$4,071
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,123
Total Expenses
$3,411
Mortgage P&I
65%
$2,041
Property Taxes
1%
$32
Home Insurance
5%
$144
HOA
4%
$131
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344