Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.78% first-year return on $104k initial cash invested.
-3.78%
Cash On Cash
5.35%
Cap Rate
0.9
DSCR
$2,912
Rent
-$326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,912 income − $3,238 expenses = $326 out of pocket
Investment Breakdown
|
Purchase Price
$407k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,480
Closing costs
1%
$4,074
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,912
Total Expenses
$3,238
Mortgage P&I
70%
$2,027
Property Taxes
2%
$67
Home Insurance
5%
$156
HOA
0%
$0
Property Management
12%
$349
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$320