Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.48% first-year return on $103k initial cash invested.
-6.48%
Cash On Cash
4.88%
Cap Rate
0.79
DSCR
$2,919
Rent
-$558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,919 income − $3,477 expenses = $558 out of pocket
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,240
Closing costs
1%
$4,062
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,919
Total Expenses
$3,477
Mortgage P&I
72%
$2,093
Property Taxes
2%
$44
Home Insurance
5%
$147
HOA
7%
$200
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$321