Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.7% first-year return on $103k initial cash invested.
-4.7%
Cash On Cash
5.06%
Cap Rate
0.86
DSCR
$3,213
Rent
-$402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,213 income − $3,615 expenses = $402 out of pocket
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,540
Closing costs
1%
$4,027
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,213
Total Expenses
$3,615
Mortgage P&I
61%
$1,971
Property Taxes
10%
$326
Home Insurance
5%
$158
HOA
2%
$67
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$96
Maintenance
4%
$129
Other
11%
$353