Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.86% first-year return on $103k initial cash invested.
-6.86%
Cash On Cash
4.67%
Cap Rate
0.77
DSCR
$3,052
Rent
-$588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,052 income − $3,640 expenses = $588 out of pocket
Investment Breakdown
|
Purchase Price
$404k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,780
Closing costs
1%
$4,039
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,052
Total Expenses
$3,640
Mortgage P&I
67%
$2,039
Property Taxes
11%
$337
Home Insurance
5%
$145
HOA
3%
$81
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336