Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.33% first-year return on $104k initial cash invested.
-1.33%
Cash On Cash
6.19%
Cap Rate
1.01
DSCR
$3,634
Rent
-$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,634 income − $3,749 expenses = $115 out of pocket
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,720
Closing costs
1%
$4,086
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,634
Total Expenses
$3,749
Mortgage P&I
57%
$2,078
Property Taxes
7%
$243
Home Insurance
4%
$145
HOA
1%
$48
Property Management
12%
$436
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$400