Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.91% first-year return on $104k initial cash invested.
-3.91%
Cash On Cash
5.42%
Cap Rate
0.9
DSCR
$3,476
Rent
-$338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,476 income − $3,814 expenses = $338 out of pocket
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,476
Total Expenses
$3,814
Mortgage P&I
59%
$2,043
Property Taxes
12%
$406
Home Insurance
4%
$149
HOA
1%
$35
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382