Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.82% first-year return on $103k initial cash invested.
-0.82%
Cash On Cash
6.49%
Cap Rate
1.05
DSCR
$4,383
Rent
-$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,383 income − $4,453 expenses = $70 out of pocket
Investment Breakdown
|
Purchase Price
$404k
Downpayment
20.0%
Interest Rate
6.7%
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
$4,383
Total Expenses
$4,453
Mortgage P&I
48%
$2,083
Property Taxes
8%
$347
Home Insurance
3%
$148
HOA
9%
$386
Property Management
12%
$526
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$482