Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.05% first-year return on $104k initial cash invested.
-3.05%
Cash On Cash
5.76%
Cap Rate
0.94
DSCR
$3,390
Rent
-$264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,390 income − $3,654 expenses = $264 out of pocket
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,780
Closing costs
1%
$4,089
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,390
Total Expenses
$3,654
Mortgage P&I
62%
$2,092
Property Taxes
8%
$263
Home Insurance
4%
$145
HOA
0%
$0
Property Management
12%
$407
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$373