Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.38% first-year return on $104k initial cash invested.
-1.38%
Cash On Cash
6.13%
Cap Rate
1.03
DSCR
$4,304
Rent
-$120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,304 income − $4,424 expenses = $120 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,060
Closing costs
1%
$4,103
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,304
Total Expenses
$4,424
Mortgage P&I
48%
$2,045
Property Taxes
18%
$772
Home Insurance
3%
$145
HOA
0%
$0
Property Management
12%
$516
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$473