Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.38% first-year return on $104k initial cash invested.
-0.38%
Cash On Cash
6.4%
Cap Rate
1.06
DSCR
$3,776
Rent
-$33
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,776 income − $3,809 expenses = $33 out of pocket
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,740
Closing costs
1%
$4,087
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,776
Total Expenses
$3,809
Mortgage P&I
55%
$2,061
Property Taxes
8%
$320
Home Insurance
4%
$145
HOA
0%
$0
Property Management
12%
$453
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$415