Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.47% first-year return on $104k initial cash invested.
-5.47%
Cash On Cash
5.57%
Cap Rate
0.85
DSCR
$3,429
Rent
-$473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,429 income − $3,902 expenses = $473 out of pocket
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,640
Closing costs
1%
$4,082
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,429
Total Expenses
$3,902
Mortgage P&I
65%
$2,231
Property Taxes
10%
$349
Home Insurance
4%
$145
HOA
0%
$12
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377