Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.34% first-year return on $103k initial cash invested.
-1.34%
Cash On Cash
6.13%
Cap Rate
1.02
DSCR
$3,760
Rent
-$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,760 income − $3,875 expenses = $115 out of pocket
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,980
Closing costs
1%
$4,049
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,760
Total Expenses
$3,875
Mortgage P&I
54%
$2,033
Property Taxes
11%
$422
Home Insurance
4%
$142
HOA
0%
$0
Property Management
12%
$451
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$414