Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.9% first-year return on $103k initial cash invested.
-1.9%
Cash On Cash
6.15%
Cap Rate
0.99
DSCR
$3,351
Rent
-$162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,351 income − $3,513 expenses = $162 out of pocket
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,520
Closing costs
1%
$4,026
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,351
Total Expenses
$3,513
Mortgage P&I
62%
$2,093
Property Taxes
4%
$135
Home Insurance
4%
$145
HOA
0%
$0
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369