Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.99% first-year return on $103k initial cash invested.
-1.99%
Cash On Cash
6.6%
Cap Rate
1
DSCR
$4,038
Rent
-$171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,038 income − $4,209 expenses = $171 out of pocket
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,000
Closing costs
1%
$4,050
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,038
Total Expenses
$4,209
Mortgage P&I
55%
$2,238
Property Taxes
11%
$450
Home Insurance
4%
$147
HOA
0%
$0
Property Management
12%
$485
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$444