Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.29% first-year return on $103k initial cash invested.
-7.29%
Cash On Cash
5.25%
Cap Rate
0.79
DSCR
$3,558
Rent
-$624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,558 income − $4,182 expenses = $624 out of pocket
Investment Breakdown
|
Purchase Price
$404k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,700
Closing costs
1%
$4,035
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,558
Total Expenses
$4,182
Mortgage P&I
63%
$2,246
Property Taxes
16%
$580
Home Insurance
4%
$147
HOA
0%
$0
Property Management
12%
$427
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$391