Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.15% first-year return on $104k initial cash invested.
-7.15%
Cash On Cash
4.54%
Cap Rate
0.75
DSCR
$2,642
Rent
-$620
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,642 income − $3,262 expenses = $620 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%
$81,980
Closing costs
1%
$4,099
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,642
Total Expenses
$3,262
Mortgage P&I
78%
$2,065
Property Taxes
6%
$154
Home Insurance
5%
$144
HOA
0%
$0
Property Management
12%
$317
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$291