Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.36% first-year return on $104k initial cash invested.
-11.36%
Cash On Cash
4.09%
Cap Rate
0.62
DSCR
$3,140
Rent
-$986
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,140 income − $4,126 expenses = $986 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%
$82,060
Closing costs
1%
$4,103
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,140
Total Expenses
$4,126
Mortgage P&I
72%
$2,258
Property Taxes
21%
$653
Home Insurance
5%
$147
HOA
0%
$0
Property Management
12%
$377
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$345