Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.29% first-year return on $103k initial cash invested.
-1.29%
Cash On Cash
5.9%
Cap Rate
1.01
DSCR
$3,213
Rent
-$111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,213 income − $3,324 expenses = $111 out of pocket
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,100
Closing costs
1%
$4,055
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,213
Total Expenses
$3,324
Mortgage P&I
62%
$1,977
Property Taxes
3%
$105
Home Insurance
5%
$149
HOA
0%
$0
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$96
Maintenance
4%
$129
Other
11%
$353