Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.61% first-year return on $104k initial cash invested.
-0.61%
Cash On Cash
6.72%
Cap Rate
1.05
DSCR
$4,040
Rent
-$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,040 income − $4,093 expenses = $53 out of pocket
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,500
Closing costs
1%
$4,075
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,040
Total Expenses
$4,093
Mortgage P&I
54%
$2,174
Property Taxes
10%
$401
Home Insurance
4%
$144
HOA
0%
$0
Property Management
12%
$485
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$444