Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.26% first-year return on $104k initial cash invested.
-9.26%
Cash On Cash
3.98%
Cap Rate
0.67
DSCR
$3,066
Rent
-$802
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,066 income − $3,868 expenses = $802 out of pocket
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,820
Closing costs
1%
$4,091
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,066
Total Expenses
$3,868
Mortgage P&I
66%
$2,036
Property Taxes
21%
$640
Home Insurance
5%
$149
HOA
0%
$0
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$337