Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.75% first-year return on $104k initial cash invested.
-4.75%
Cash On Cash
5.07%
Cap Rate
0.86
DSCR
$3,428
Rent
-$410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,428 income − $3,838 expenses = $410 out of pocket
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,580
Closing costs
1%
$4,079
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,428
Total Expenses
$3,838
Mortgage P&I
58%
$1,996
Property Taxes
12%
$397
Home Insurance
4%
$144
HOA
4%
$136
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377