Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.59% first-year return on $104k initial cash invested.
-11.59%
Cash On Cash
3.35%
Cap Rate
0.56
DSCR
$2,406
Rent
-$1,005
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,406 income − $3,411 expenses = $1,005 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%
$82,000
Closing costs
1%
$4,100
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,406
Total Expenses
$3,411
Mortgage P&I
85%
$2,055
Property Taxes
16%
$394
Home Insurance
6%
$144
HOA
0%
$0
Property Management
12%
$289
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$265