Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.69% first-year return on $103k initial cash invested.
-5.69%
Cash On Cash
5.35%
Cap Rate
0.84
DSCR
$3,543
Rent
-$490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,543 income − $4,033 expenses = $490 out of pocket
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,280
Closing costs
1%
$4,064
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,543
Total Expenses
$4,033
Mortgage P&I
61%
$2,161
Property Taxes
15%
$522
Home Insurance
4%
$145
HOA
0%
$0
Property Management
12%
$425
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390