Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.8% first-year return on $104k initial cash invested.
-6.8%
Cash On Cash
4.81%
Cap Rate
0.78
DSCR
$2,908
Rent
-$589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,908 income − $3,497 expenses = $589 out of pocket
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,820
Closing costs
1%
$4,091
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,908
Total Expenses
$3,497
Mortgage P&I
73%
$2,112
Property Taxes
9%
$261
Home Insurance
5%
$136
HOA
0%
$0
Property Management
12%
$349
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$320