Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.9% first-year return on $103k initial cash invested.
-1.9%
Cash On Cash
6.03%
Cap Rate
0.98
DSCR
$3,292
Rent
-$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,292 income − $3,455 expenses = $163 out of pocket
Investment Breakdown
|
Purchase Price
$404k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,860
Closing costs
1%
$4,043
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,292
Total Expenses
$3,455
Mortgage P&I
63%
$2,061
Property Taxes
4%
$130
Home Insurance
4%
$144
HOA
0%
$0
Property Management
12%
$395
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$362