Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.3% first-year return on $103k initial cash invested.
-5.3%
Cash On Cash
4.91%
Cap Rate
0.83
DSCR
$2,763
Rent
-$455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,763 income − $3,218 expenses = $455 out of pocket
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,940
Closing costs
1%
$4,047
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,763
Total Expenses
$3,218
Mortgage P&I
72%
$1,999
Property Taxes
5%
$129
Home Insurance
5%
$149
HOA
0%
$0
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$304