Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.96% first-year return on $104k initial cash invested.
-13.96%
Cash On Cash
3.13%
Cap Rate
0.52
DSCR
$5,516
Rent
-$1,205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,516 income − $6,721 expenses = $1,205 out of pocket
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,540
Closing costs
1%
$4,077
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,516
Total Expenses
$6,721
Mortgage P&I
37%
$2,046
Property Taxes
9%
$518
Home Insurance
3%
$147
HOA
39%
$2,134
Property Management
12%
$662
CapEx
4%
$221
Vacancy
3%
$165
Maintenance
4%
$221
Other
11%
$607