Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.77% first-year return on $103k initial cash invested.
-4.77%
Cash On Cash
5.51%
Cap Rate
0.87
DSCR
$3,096
Rent
-$410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,096 income − $3,506 expenses = $410 out of pocket
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,040
Closing costs
1%
$4,052
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,096
Total Expenses
$3,506
Mortgage P&I
69%
$2,147
Property Taxes
5%
$165
Home Insurance
5%
$140
HOA
0%
$0
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341