Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.51% first-year return on $104k initial cash invested.
-0.51%
Cash On Cash
6.31%
Cap Rate
1.05
DSCR
$3,908
Rent
-$44
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,908 income − $3,952 expenses = $44 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,908
Total Expenses
$3,952
Mortgage P&I
52%
$2,042
Property Taxes
11%
$446
Home Insurance
3%
$136
HOA
0%
$0
Property Management
12%
$469
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$430