Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.6% first-year return on $103k initial cash invested.
-5.6%
Cash On Cash
4.94%
Cap Rate
0.82
DSCR
$3,060
Rent
-$481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,060 income − $3,541 expenses = $481 out of pocket
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,080
Closing costs
1%
$4,054
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,060
Total Expenses
$3,541
Mortgage P&I
66%
$2,028
Property Taxes
11%
$323
Home Insurance
5%
$150
HOA
0%
$0
Property Management
12%
$367
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$337