Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.76% first-year return on $103k initial cash invested.
-8.76%
Cash On Cash
4.05%
Cap Rate
0.68
DSCR
$2,481
Rent
-$751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,481 income − $3,232 expenses = $751 out of pocket
Investment Breakdown
|
Purchase Price
$404k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,840
Closing costs
1%
$4,042
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,481
Total Expenses
$3,232
Mortgage P&I
81%
$2,015
Property Taxes
9%
$225
Home Insurance
6%
$149
HOA
0%
$0
Property Management
12%
$298
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$273