Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.01% first-year return on $103k initial cash invested.
-11.01%
Cash On Cash
3.98%
Cap Rate
0.62
DSCR
$2,866
Rent
-$942
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,866 income − $3,808 expenses = $942 out of pocket
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,660
Closing costs
1%
$4,033
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,866
Total Expenses
$3,808
Mortgage P&I
75%
$2,163
Property Taxes
18%
$524
Home Insurance
5%
$145
HOA
0%
$1
Property Management
12%
$344
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$315