Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.9% first-year return on $104k initial cash invested.
-8.9%
Cash On Cash
4.54%
Cap Rate
0.71
DSCR
$3,093
Rent
-$771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,093 income − $3,864 expenses = $771 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,900
Closing costs
1%
$4,095
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,093
Total Expenses
$3,864
Mortgage P&I
71%
$2,196
Property Taxes
15%
$473
Home Insurance
5%
$143
HOA
0%
$0
Property Management
12%
$371
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$340