Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.06% first-year return on $103k initial cash invested.
-5.06%
Cash On Cash
5.8%
Cap Rate
0.86
DSCR
$3,192
Rent
-$434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,192 income − $3,626 expenses = $434 out of pocket
Investment Breakdown
|
Purchase Price
$404k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,898
Closing costs
1%
$4,045
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,192
Total Expenses
$3,626
Mortgage P&I
71%
$2,260
Property Taxes
4%
$138
Home Insurance
4%
$142
HOA
0%
$0
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351