Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.11% first-year return on $103k initial cash invested.
-3.11%
Cash On Cash
5.7%
Cap Rate
0.94
DSCR
$3,536
Rent
-$266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,536 income − $3,802 expenses = $266 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%
$80,660
Closing costs
1%
$4,033
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,536
Total Expenses
$3,802
Mortgage P&I
58%
$2,042
Property Taxes
12%
$419
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$389