Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.33% first-year return on $103k initial cash invested.
-0.33%
Cash On Cash
6.38%
Cap Rate
1.06
DSCR
$3,591
Rent
-$28
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,591 income − $3,619 expenses = $28 out of pocket
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,560
Closing costs
1%
$4,028
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,591
Total Expenses
$3,619
Mortgage P&I
56%
$2,026
Property Taxes
6%
$210
Home Insurance
4%
$144
HOA
0%
$17
Property Management
12%
$431
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$395