Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.01% first-year return on $104k initial cash invested.
-5.01%
Cash On Cash
5.91%
Cap Rate
0.87
DSCR
$3,446
Rent
-$433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,446 income − $3,879 expenses = $433 out of pocket
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,600
Closing costs
1%
$4,080
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,446
Total Expenses
$3,879
Mortgage P&I
67%
$2,306
Property Taxes
7%
$227
Home Insurance
4%
$143
HOA
1%
$31
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379