Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.32% first-year return on $104k initial cash invested.
-4.32%
Cash On Cash
5.33%
Cap Rate
0.88
DSCR
$3,297
Rent
-$373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,297 income − $3,670 expenses = $373 out of pocket
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,620
Closing costs
1%
$4,081
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,297
Total Expenses
$3,670
Mortgage P&I
62%
$2,053
Property Taxes
10%
$335
Home Insurance
4%
$140
HOA
1%
$20
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363