Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.01% first-year return on $103k initial cash invested.
-0.01%
Cash On Cash
6.64%
Cap Rate
1.08
DSCR
$4,065
Rent
-$1
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,065 income − $4,066 expenses = $1 out of pocket
Investment Breakdown
|
Purchase Price
$404k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,800
Closing costs
1%
$4,040
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,065
Total Expenses
$4,066
Mortgage P&I
51%
$2,074
Property Taxes
10%
$423
Home Insurance
3%
$140
HOA
1%
$46
Property Management
12%
$488
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$447