Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.58% first-year return on $103k initial cash invested.
-4.58%
Cash On Cash
5.32%
Cap Rate
0.87
DSCR
$3,340
Rent
-$393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,340 income − $3,733 expenses = $393 out of pocket
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,000
Closing costs
1%
$4,050
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,340
Total Expenses
$3,733
Mortgage P&I
62%
$2,056
Property Taxes
13%
$440
Home Insurance
3%
$101
HOA
0%
$0
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$367