Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.72% first-year return on $103k initial cash invested.
-4.72%
Cash On Cash
5.26%
Cap Rate
0.87
DSCR
$3,246
Rent
-$406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,246 income − $3,652 expenses = $406 out of pocket
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,200
Closing costs
1%
$4,060
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,246
Total Expenses
$3,652
Mortgage P&I
63%
$2,055
Property Taxes
11%
$349
Home Insurance
4%
$144
HOA
0%
$0
Property Management
12%
$390
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357