Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.08% first-year return on $103k initial cash invested.
-0.08%
Cash On Cash
6.71%
Cap Rate
1.07
DSCR
$3,948
Rent
-$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,948 income − $3,955 expenses = $7 out of pocket
Investment Breakdown
|
Purchase Price
$404k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,860
Closing costs
1%
$4,043
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,948
Total Expenses
$3,955
Mortgage P&I
53%
$2,109
Property Taxes
9%
$360
Home Insurance
4%
$144
HOA
0%
$0
Property Management
12%
$474
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434