Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.3% first-year return on $104k initial cash invested.
-3.3%
Cash On Cash
5.51%
Cap Rate
0.92
DSCR
$3,026
Rent
-$286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,026 income − $3,312 expenses = $286 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%
$82,020
Closing costs
1%
$4,101
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,026
Total Expenses
$3,312
Mortgage P&I
68%
$2,047
Property Taxes
3%
$87
Home Insurance
5%
$149
HOA
0%
$0
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$333