Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.6% first-year return on $103k initial cash invested.
-6.6%
Cash On Cash
4.78%
Cap Rate
0.78
DSCR
$3,105
Rent
-$567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,105 income − $3,672 expenses = $567 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
$3,105
Total Expenses
$3,672
Mortgage P&I
66%
$2,056
Property Taxes
13%
$418
Home Insurance
5%
$142
HOA
0%
$0
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342