Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.12% first-year return on $104k initial cash invested.
-1.12%
Cash On Cash
6.75%
Cap Rate
1.02
DSCR
$3,538
Rent
-$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,538 income − $3,635 expenses = $97 out of pocket
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,800
Closing costs
1%
$4,090
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,538
Total Expenses
$3,635
Mortgage P&I
64%
$2,256
Property Taxes
1%
$32
Home Insurance
4%
$143
HOA
0%
$0
Property Management
12%
$425
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$389