Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.18% first-year return on $104k initial cash invested.
-5.18%
Cash On Cash
5.07%
Cap Rate
0.85
DSCR
$3,705
Rent
-$449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,705 income − $4,154 expenses = $449 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,705
Total Expenses
$4,154
Mortgage P&I
55%
$2,034
Property Taxes
19%
$716
Home Insurance
4%
$144
HOA
0%
$0
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408