Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.62% first-year return on $103k initial cash invested.
-4.62%
Cash On Cash
5.39%
Cap Rate
0.88
DSCR
$3,693
Rent
-$396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,693 income − $4,089 expenses = $396 out of pocket
Investment Breakdown
|
Purchase Price
$404k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,760
Closing costs
1%
$4,038
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,693
Total Expenses
$4,089
Mortgage P&I
56%
$2,061
Property Taxes
17%
$627
Home Insurance
4%
$145
HOA
0%
$0
Property Management
12%
$443
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$406