Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.88% first-year return on $104k initial cash invested.
-9.88%
Cash On Cash
3.95%
Cap Rate
0.65
DSCR
$3,274
Rent
-$857
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,274 income − $4,131 expenses = $857 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,940
Closing costs
1%
$4,097
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,274
Total Expenses
$4,131
Mortgage P&I
63%
$2,076
Property Taxes
25%
$805
Home Insurance
4%
$121
HOA
0%
$16
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$360