Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.37% first-year return on $103k initial cash invested.
-4.37%
Cash On Cash
5.41%
Cap Rate
0.9
DSCR
$4,048
Rent
-$376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,048 income − $4,424 expenses = $376 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%
$81,160
Closing costs
1%
$4,058
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,048
Total Expenses
$4,424
Mortgage P&I
50%
$2,044
Property Taxes
21%
$860
Home Insurance
4%
$144
HOA
0%
$0
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$445