Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.82% first-year return on $103k initial cash invested.
-8.82%
Cash On Cash
4.77%
Cap Rate
0.72
DSCR
$3,159
Rent
-$760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,159 income − $3,919 expenses = $760 out of pocket
Investment Breakdown
|
Purchase Price
$407k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,320
Closing costs
1%
$4,066
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,159
Total Expenses
$3,919
Mortgage P&I
71%
$2,250
Property Taxes
14%
$449
Home Insurance
5%
$147
HOA
0%
$0
Property Management
12%
$379
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$347