Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.59% first-year return on $104k initial cash invested.
-0.59%
Cash On Cash
6.89%
Cap Rate
1.05
DSCR
$3,927
Rent
-$51
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,927 income − $3,978 expenses = $51 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,020
Closing costs
1%
$4,101
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,927
Total Expenses
$3,978
Mortgage P&I
57%
$2,250
Property Taxes
6%
$248
Home Insurance
4%
$145
HOA
0%
$0
Property Management
12%
$471
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$432