Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.94% first-year return on $104k initial cash invested.
-0.94%
Cash On Cash
6.18%
Cap Rate
1.03
DSCR
$3,726
Rent
-$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,726 income − $3,807 expenses = $81 out of pocket
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,740
Closing costs
1%
$4,087
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,726
Total Expenses
$3,807
Mortgage P&I
55%
$2,038
Property Taxes
10%
$358
Home Insurance
4%
$144
HOA
0%
$0
Property Management
12%
$447
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$410