Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.29% first-year return on $103k initial cash invested.
-4.29%
Cash On Cash
5.28%
Cap Rate
0.88
DSCR
$3,030
Rent
-$370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,030 income − $3,400 expenses = $370 out of pocket
Investment Breakdown
|
Purchase Price
$407k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,320
Closing costs
1%
$4,066
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,030
Total Expenses
$3,400
Mortgage P&I
67%
$2,038
Property Taxes
6%
$183
Home Insurance
5%
$149
HOA
0%
$0
Property Management
12%
$364
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$333