Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.47% first-year return on $104k initial cash invested.
-3.47%
Cash On Cash
5.44%
Cap Rate
0.91
DSCR
$3,154
Rent
-$299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,154 income − $3,453 expenses = $299 out of pocket
Investment Breakdown
|
Purchase Price
$407k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,460
Closing costs
1%
$4,073
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,154
Total Expenses
$3,453
Mortgage P&I
64%
$2,019
Property Taxes
7%
$213
Home Insurance
5%
$149
HOA
0%
$0
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$347