Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.81% first-year return on $104k initial cash invested.
-8.81%
Cash On Cash
4.17%
Cap Rate
0.7
DSCR
$4,182
Rent
-$762
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,182 income − $4,944 expenses = $762 out of pocket
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,720
Closing costs
1%
$4,086
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,182
Total Expenses
$4,944
Mortgage P&I
48%
$2,016
Property Taxes
12%
$481
Home Insurance
4%
$149
HOA
21%
$877
Property Management
12%
$502
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$460