Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.32% first-year return on $104k initial cash invested.
-4.32%
Cash On Cash
6.02%
Cap Rate
0.89
DSCR
$3,208
Rent
-$374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,208 income − $3,582 expenses = $374 out of pocket
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,880
Closing costs
1%
$4,094
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,208
Total Expenses
$3,582
Mortgage P&I
72%
$2,299
Property Taxes
1%
$44
Home Insurance
5%
$149
HOA
0%
$0
Property Management
12%
$385
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$353