Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.19% first-year return on $104k initial cash invested.
-5.19%
Cash On Cash
5.18%
Cap Rate
0.85
DSCR
$3,362
Rent
-$448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,362 income − $3,810 expenses = $448 out of pocket
Investment Breakdown
|
Purchase Price
$407k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,362
Total Expenses
$3,810
Mortgage P&I
62%
$2,073
Property Taxes
13%
$437
Home Insurance
5%
$158
HOA
0%
$0
Property Management
12%
$403
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$370