Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.58% first-year return on $103k initial cash invested.
-5.58%
Cash On Cash
5.02%
Cap Rate
0.82
DSCR
$2,966
Rent
-$478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,966 income − $3,444 expenses = $478 out of pocket
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,680
Closing costs
1%
$4,034
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,966
Total Expenses
$3,444
Mortgage P&I
69%
$2,048
Property Taxes
8%
$243
Home Insurance
5%
$144
HOA
0%
$0
Property Management
12%
$356
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$326