Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.87% first-year return on $104k initial cash invested.
-6.87%
Cash On Cash
4.55%
Cap Rate
0.76
DSCR
$2,810
Rent
-$594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,810 income − $3,404 expenses = $594 out of pocket
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,810
Total Expenses
$3,404
Mortgage P&I
72%
$2,029
Property Taxes
6%
$155
Home Insurance
5%
$149
HOA
4%
$117
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309