Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.74% first-year return on $103k initial cash invested.
-1.74%
Cash On Cash
5.99%
Cap Rate
1.01
DSCR
$4,425
Rent
-$149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,425 income − $4,574 expenses = $149 out of pocket
Investment Breakdown
|
Purchase Price
$404k
Downpayment
20.0%
Interest Rate
6.2%
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
$4,425
Total Expenses
$4,574
Mortgage P&I
45%
$1,986
Property Taxes
9%
$379
Home Insurance
3%
$144
HOA
13%
$560
Property Management
12%
$531
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$487