Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.32% first-year return on $103k initial cash invested.
-3.32%
Cash On Cash
5.92%
Cap Rate
0.93
DSCR
$3,402
Rent
-$286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,402 income − $3,688 expenses = $286 out of pocket
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,180
Closing costs
1%
$4,059
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,402
Total Expenses
$3,688
Mortgage P&I
63%
$2,151
Property Taxes
7%
$239
Home Insurance
4%
$142
HOA
0%
$0
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374