Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.19% first-year return on $103k initial cash invested.
-6.19%
Cash On Cash
4.91%
Cap Rate
0.8
DSCR
$2,920
Rent
-$532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,920 income − $3,452 expenses = $532 out of pocket
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,120
Closing costs
1%
$4,056
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,920
Total Expenses
$3,452
Mortgage P&I
71%
$2,076
Property Taxes
7%
$214
Home Insurance
5%
$144
HOA
1%
$25
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$321