Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.76% first-year return on $103k initial cash invested.
-4.76%
Cash On Cash
5.57%
Cap Rate
0.88
DSCR
$3,914
Rent
-$408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,914 income − $4,322 expenses = $408 out of pocket
Investment Breakdown
|
Purchase Price
$404k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,820
Closing costs
1%
$4,041
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,914
Total Expenses
$4,322
Mortgage P&I
54%
$2,126
Property Taxes
18%
$696
Home Insurance
4%
$145
HOA
1%
$23
Property Management
12%
$470
CapEx
4%
$157
Vacancy
3%
$117
Maintenance
4%
$157
Other
11%
$431