Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.1% first-year return on $104k initial cash invested.
-1.1%
Cash On Cash
6.24%
Cap Rate
1.02
DSCR
$3,474
Rent
-$95
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,474 income − $3,569 expenses = $95 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,474
Total Expenses
$3,569
Mortgage P&I
60%
$2,087
Property Taxes
5%
$157
Home Insurance
4%
$144
HOA
0%
$0
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382